Apple Inc.

Information Technology Technology Hardware, Storage & Peripherals Cupertino, California Last filing Oct 31, 2025 · FY2025

                    Revenue
                    FY2025
                
$416.2B
                    3y CAGR +1.8%
                    
                    P32
                    
                    +6.4%
                    
                    Net income
                    FY2025
                
$112.0B
                    Net margin +26.9%
                    
                    P79
                    
                    +19.5%
                    
                    Total assets
                    FY2025
                
$359.2B
                    ROA +31.2%
                    
                    P95
                    
                    -1.6%
                    
                    Operating cash flow
                    FY2025
                
$111.5B
                    FCF margin +23.7%
                    
                    P59
                    
                    -5.7%

20 yrs · FY2006–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Balance Sheet

Assets, liabilities, and equity

31 accounts · 5 years

Total assets $359.2B

Total liabilities $285.5B

Shareholders equity $73.7B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	$35.9B 20.0%	$29.9B -0.1%	$30.0B 26.7%	$23.6B -32.3%	$34.9B
Short Term Investments	$0	—	—	—	—
Accounts Receivable	$39.8B 19.1%	$33.4B 13.2%	$29.5B 4.7%	$28.2B 7.3%	$26.3B
Inventory	$5.7B -21.5%	$7.3B 15.1%	$6.3B 28.0%	$4.9B -24.8%	$6.6B
Prepaid Expenses	$14.6B 2.1%	$14.3B -2.8%	$14.7B -30.8%	$21.2B 50.4%	$14.1B
Other Current Assets	$14.6B 2.1%	$14.3B -2.8%	$14.7B -30.8%	$21.2B 50.4%	$14.1B
Total Current Assets	$148.0B -3.3%	$153.0B 6.6%	$143.6B 6.0%	$135.4B 0.4%	$134.8B
Property,Plant and Equipment	$49.8B 9.1%	$45.7B 4.5%	$43.7B 3.8%	$42.1B 6.8%	$39.4B
Goodwill	$0	—	—	—	—
Intangible Assets	$0	—	—	—	—
Long Term Investments	$0	—	—	—	—
Other Noncurrent Assets	$83.7B 11.9%	$74.8B 15.6%	$64.8B 19.0%	$54.4B 11.4%	$48.8B
Total Assets	$359.2B -1.6%	$365.0B 3.5%	$352.6B 0.0%	$352.8B 0.5%	$351.0B
Liabilities
Accounts Payable	$69.9B 1.3%	$69.0B 10.1%	$62.6B -2.3%	$64.1B 17.1%	$54.8B
Accrued Liabilities	$0 -100.0%	$51.7B 3.4%	$50.0B -7.9%	$54.3B	—
Deferred Revenue	$9.1B 9.8%	$8.2B 2.3%	$8.1B 1.9%	$7.9B 3.9%	$7.6B
Current Portion of Long Term Debt	$12.3B 13.2%	$10.9B 11.1%	$9.8B -11.7%	$11.1B 15.8%	$9.6B
Other Current Liabilities	$66.4B -15.2%	$78.3B 33.1%	$58.8B -3.3%	$60.8B 28.1%	$47.5B
Total Current Liabilities	$165.6B -6.1%	$176.4B 21.4%	$145.3B -5.6%	$154.0B 22.7%	$125.5B
Long Term Debt	$78.3B -8.7%	$85.8B -10.0%	$95.3B -3.7%	$99.0B -9.3%	$109.1B
Deferred Revenue Noncurrent	$9.1B	—	—	—	—
Deferred Tax Liabilities	$0 -100.0%	$6.8B -4.4%	$7.1B -0.3%	$7.1B -1.6%	$7.3B
Other Noncurrent Liabilities	$41.5B -9.5%	$45.9B -7.9%	$49.8B 1.4%	$49.1B -7.8%	$53.3B
Total Liabilities	$285.5B -7.3%	$308.0B 6.1%	$290.4B -3.9%	$302.1B 4.9%	$287.9B
Equity
Preferred Stock	$0	—	—	—	—
Common Stock	$93.6B 12.4%	$83.3B 12.8%	$73.8B 13.8%	$64.8B 13.0%	$57.4B
Additional Paid In Capital	$0	—	—	—	—
Retained Earnings	$-14.3B 25.5%	$-19.2B -8850.5%	$-214.0M 93.0%	$-3.1B -155.2%	$5.6B
Accumulated Other Comprehensive Income	$-5.6B 22.3%	$-7.2B 37.4%	$-11.5B -3.1%	$-11.1B -6915.3%	$163.0M
Total Stockholders Equity	$73.7B 29.5%	$57.0B -8.4%	$62.1B 22.6%	$50.7B -19.7%	$63.1B
Total Liabilitiesand Equity	$359.2B -1.6%	$365.0B 3.5%	$352.6B 0.0%	$352.8B 0.5%	$351.0B

Income Statement

Revenue, expense, and profitability

17 accounts · 5 years

Revenue $416.2B

Operating income $133.1B

Net income $112.0B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	$416.2B 6.4%	$391.0B 2.0%	$383.3B -2.8%	$394.3B 7.8%	$365.8B
Expenses Cost of Revenue	$221.0B 5.0%	$210.4B -1.8%	$214.1B -4.2%	$223.5B 5.0%	$213.0B
Expenses Research and Development	$34.5B 10.1%	$31.4B 4.9%	$29.9B 14.0%	$26.3B 19.8%	$21.9B
Expenses Selling,General and Administrative	$27.6B 5.8%	$26.1B 4.7%	$24.9B -0.6%	$25.1B 14.2%	$22.0B
Expenses Depreciation and Amortization	$11.7B 2.2%	$11.4B -0.6%	$11.5B 3.7%	$11.1B -1.6%	$11.3B
Expenses Share Based Compensation	$12.9B	—	—	—	—
Expenses Operating Expenses	$62.2B 8.2%	$57.5B 4.8%	$54.8B 6.8%	$51.3B 17.0%	$43.9B
Other Income Expense Gross Profit	$195.2B 8.0%	$180.7B 6.8%	$169.1B -1.0%	$170.8B 11.7%	$152.8B
Other Income Expense Operating Income	$133.1B 8.0%	$123.2B 7.8%	$114.3B -4.3%	$119.4B 9.6%	$108.9B
Other Income Expense Income Before Tax	$132.7B 7.5%	$123.5B 8.6%	$113.7B -4.5%	$119.1B 9.1%	$109.2B
Income Tax Income Tax Expense	$20.7B -30.4%	$29.7B 77.7%	$16.7B -13.3%	$19.3B 32.9%	$14.5B
net Income net Income	$112.0B 19.5%	$93.7B -3.4%	$97.0B -2.8%	$99.8B 5.4%	$94.7B
net Income Comprehensive Income	$113.6B 15.9%	$98.0B 1.4%	$96.7B 9.2%	$88.5B -7.1%	$95.2B
Earnings Per Share Basic Eps	$7 22.6%	$6 -0.8%	$6 0.2%	$6 8.5%	$6
Earnings Per Share Diluted Eps	$7 22.7%	$6 -0.8%	$6 0.3%	$6 8.9%	$6
Earnings Per Share Weighted Average Shares Basic	$14.9B -2.6%	$15.3B -2.5%	$15.7B -2.9%	$16.2B -2.9%	$16.7B
Earnings Per Share Weighted Average Shares Diluted	$15.0B -2.6%	$15.4B -2.6%	$15.8B -3.1%	$16.3B -3.2%	$16.9B

Cash Flow Statement

Operating, investing, and financing flows

22 accounts · 5 years

Operating cash flow $111.5B

Investing cash flow $15.2B

Financing cash flow $-120.7B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	$112.0B 19.5%	$93.7B -3.4%	$97.0B -2.8%	$99.8B 5.4%	$94.7B
Operating Activities Depreciation and Amortization	$11.7B 2.2%	$11.4B -0.6%	$11.5B 3.7%	$11.1B -1.6%	$11.3B
Operating Activities Stock Based Compensation	$12.9B 10.1%	$11.7B 7.9%	$10.8B 19.9%	$9.0B 14.3%	$7.9B
Operating Activities Changes In Operating Assets and Liabilities	$6.2B 27.9%	$4.8B 46.2%	$3.3B 875.2%	$339.0M -97.3%	$12.8B
Operating Activities Other Non Cash Items	$-11.1B -588.8%	$2.3B 1.8%	$2.2B 321.4%	$-1.0B -120.4%	$4.9B
Operating Activities net Cash From Operating Activities	$111.5B -5.7%	$118.3B 7.0%	$110.5B -9.5%	$122.2B 17.4%	$104.0B
Investing Activities Capital Expenditures	$12.7B 34.6%	$9.4B -13.8%	$11.0B 2.3%	$10.7B -3.4%	$11.1B
Investing Activities Purchases of Investments	$24.4B	—	—	—	—
Investing Activities Proceeds From Sale of Investments	$40.9B 267.4%	$11.1B 91.1%	$5.8B -84.4%	$37.4B -21.1%	$47.5B
Investing Activities Other Investing Activities	$1.5B 13.1%	$1.3B -2.2%	$1.3B -35.9%	$2.1B 441.8%	$385.0M
Investing Activities net Cash From Investing Activities	$15.2B 417.7%	$2.9B -20.8%	$3.7B 116.6%	$-22.4B -53.7%	$-14.5B
Financing Activities Proceeds From Debt	$4.5B	$0 -100.0%	$5.2B -4.3%	$5.5B -73.2%	$20.4B
Financing Activities Repayment of Debt	$10.9B 9.8%	$10.0B -10.7%	$11.2B 16.9%	$9.5B 9.1%	$8.8B
Financing Activities Repurchase of Common Stock	$90.7B -4.5%	$94.9B 22.4%	$77.5B -13.3%	$89.4B 4.0%	$86.0B
Financing Activities Dividends Paid	$15.4B 1.2%	$15.2B 1.4%	$15.0B 1.2%	$14.8B 2.6%	$14.5B
Financing Activities Tax Withholding On Stock Based Compensation	$6.0B 9.5%	$5.4B 0.2%	$5.4B -12.7%	$6.2B -5.1%	$6.6B
Financing Activities Other Financing Activities	$-111.0M 69.3%	$-361.0M 37.9%	$-581.0M -263.1%	$-160.0M -116.4%	$976.0M
Financing Activities net Cash From Financing Activities	$-120.7B 1.1%	$-122.0B -12.4%	$-108.5B 2.0%	$-110.7B -18.6%	$-93.4B
Cash Reconciliation Effect of Exchange Rate On Cash	$35.9B	—	—	—	—
Cash Reconciliation net Change In Cash	$6.0B 854.5%	$-794.0M -113.8%	$5.8B 152.6%	$-11.0B -183.7%	$-3.9B
Cash Reconciliation Cash At Beginning of Period	$35.9B 20.0%	$29.9B -0.1%	$30.0B 26.7%	$23.6B -32.3%	$34.9B
Cash Reconciliation Cash At End of Period	$35.9B 20.0%	$29.9B -0.1%	$30.0B 26.7%	$23.6B -32.3%	$34.9B

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+46.9%	+46.2%	+44.1%	+43.3%	+41.8%
Operating margin	+32.0%	+31.5%	+29.8%	+30.3%	+29.8%
Net margin	+26.9%	+24.0%	+25.3%	+25.3%	+25.9%
FCF margin	+23.7%	+27.8%	+26.0%	+28.3%	+25.4%
Growth
Revenue CAGR (3y)	+1.8%	+2.2%	+11.8%	+14.9%	+11.3%
Returns
ROE	+151.9%	+164.6%	+156.1%	+197.0%	+150.1%
ROA	+31.2%	+25.7%	+27.5%	+28.3%	+27.0%
ROIC	+87.4%	+70.0%	+68.0%	+68.0%	+61.8%
Liquidity
Current ratio	0.89x	0.87x	0.99x	0.88x	1.07x
Quick ratio	0.46x	0.36x	0.41x	0.34x	0.49x
Leverage
D/E	3.87x	5.41x	4.67x	5.96x	4.56x
Interest coverage	—	—	29.06x	40.75x	41.19x
Efficiency
Asset turnover	1.16x	1.07x	1.09x	1.12x	1.04x
Cash conversion cycle	-71d	-76d	-68d	-71d	-56d

Valuation

Price against fundamentals

AAPL $270 · 2026-04-17 · 151d old · FY2025

Market cap $4.1T

P/E 36.20x

P/S 9.74x

P/B 54.99x

EV $4.1T

EV/EBITDA 28.39x

FCF yield +2.4%

Dividend yield +0.4%

Notes

Your annotations

Not watched