experimental vintage — six-model median after the FQ3 print and call; combiner median-v1 · fable, gpt-sol, gemini 3.7, grok 4.6, kimi, muse · the 18 Aug single-model page is archived at v1
| ✓8-K results, 2026-08-13 | SEC filing · byte-verified · print + new guide |
| ✓Earnings call, 2026-08-13 | in the visual pack every seat saw · the claim-by-claim pass is on the archived 18 Aug page |
| ◷10-Q | not yet filed · this page revises again when it lands |
| metric | our number | company guide | |||||
| Revenue $M | 10,250 | 10,250 ± 500 | 9,775 10,725 was 10,350 on the 18 Aug page — cut -100 | ||||
| Adjusted EPS | 4.02 | 4.02 ± 0.20 | 4 4 was 4.10 on the 18 Aug page — -0.08 | ||||
| Free cash flow $M | 2,325 | not guided | was 2,150 on the 18 Aug page | ||||
| |||||||
| year | revenue $M · EPS | growth, was → now | why it changed |
| FY2026 | 34,287 was 34,387 EPS 12.76 was 13.00 | +22.0% → +20.9% | Nine-month reported 24,037 plus FQ4 at the guide midpoint 10,250. Prior published sat $100M above this median (FQ4 $100M over the guide midpoint). |
| FY2027 | 44,850 was 40,500 EPS 17.62 was 15.60 | +17.8% → +30.8% | Median of six seats with WFE × share behind Semiconductor Systems; replaces the single-model fade path. WFE 140,600 at 22.1% share. |
| FY2028 | 49,750 was 43,500 EPS 20.15 was 17.20 | +7.4% → +10.9% | Same six-model median, one year on; WFE and share are stated drivers, not an asserted fade. WFE 160,000 at 22.2% share. |
| FY2029 | 53,688 was 45,800 EPS 22.60 was 18.50 | +5.3% → +7.9% | Same construction. Spread across seats is wide; the published number is the median. WFE 175,400 at 22.8% share. |
| single-model FQ4 (10,350) replaced by six-model FQ4 at guide mid (10,250) | -100 |
| total revision vs 18 Aug page | -100 |
| year · rev / EPS | Fable 5 | GPT-5.6 Sol | Kimi K3 | Muse Spark 1.2 | Grok 4.6 | Gemini 3.7 Flash |
|---|---|---|---|---|---|---|
| FY2027 | 44,700 17.75 | 45,250 17.85 | 45,400 17.85 | 35,800 13.05 | 41,200 16.80 | 45,000 17.50 |
| FY2028 | 48,500 20.00 | 52,000 21.50 | 51,200 22.40 | 38,500 14.20 | 45,800 19.50 | 51,000 20.30 |
| FY2029 | 50,500 21.00 | 58,000 24.80 | 56,875 26.00 | 41,000 15.10 | 49,200 21.80 | 57,000 23.40 |