Financial Trends -- 8/10

Amazon delivered FY2025 revenue of $716.9B (+12.4% YoY) with operating margin expanding from 2.4% (FY2022) to 11.2% -- a transformational improvement driven by fulfillment optimization, AWS scale, and advertising growth. FCF compressed to $11.2B TTM as the company enters an unprecedented investment cycle ($125B capex in 2025, $200B guided for 2026). Weight: 25%
FY2025 Revenue
$716.9B
+12.4% YoY
FY2025 Op Margin
11.2%
vs 2.4% in FY2022
FY2025 EPS
$7.17
+30% YoY from $5.53
TTM FCF
$11.2B
Investment cycle -- down from $52.9B peak
Total Revenue (quarterly, $M)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
Revenue ($M)$143,313M$147,977M$158,877M$187,792M$155,667M$167,702M$180,169M$213,386M
YoY Growth12.5%10.1%11.0%10.5%8.6%13.3%13.4%13.6%
Key trends
Source: Daloopa. All figures linked to source records.

Gross Margin (quarterly)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
COGS ($M)$72,633M$73,785M$80,977M$98,893M$76,976M$80,809M$88,670M$109,959M
Gross Margin49.3%50.1%49.0%47.3%50.6%51.8%50.8%48.5%
YoY chg (bps)+230+180+200+170+130+170+180+120
Key trends
Source: Daloopa

Operating Income and Margin (quarterly)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
Op Income ($M)$15,307M$14,672M$17,411M$21,203M$18,405M$19,171M$17,422M$24,977M
Op Margin10.7%9.9%11.0%11.3%11.8%11.4%9.7%11.7%
YoY chg (bps)+370+170+280+310+110+150-130+40
Key trends
Source: Daloopa

Diluted EPS (quarterly)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
EPS$0.98$1.26$1.43$1.86$1.59$1.68$1.95$1.95
YoY Growth216%94%52%86%62%33%36%5%
Key trends
Source: Daloopa

Free Cash Flow -- TTM (quarterly, $M)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
FCF TTM ($M)$50,149M$52,973M$47,747M$38,219M$25,925M$18,184M$14,788M$11,194M
Key trends
- TTM FCF declined from a peak of $53.0B (Q2 2024) to $11.2B (Q4 2025) -- a 79% decline - This compression is entirely capex-driven: FY2025 capex was approximately $125B, with $200B guided for 2026, predominantly for AWS/AI infrastructure - Operating cash flow grew 20% YoY to $139.5B in FY2025 -- the underlying business is healthy - FCF yield of 0.5% on $2.25T market cap is artificially depressed by the investment cycle, not operational deterioration
Source: Daloopa

AWS Revenue and Operating Income (quarterly, $M)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
AWS Revenue ($M)$25,037M$26,281M$27,452M$28,786M$29,267M$30,873M$33,006M$35,579M
AWS Op Income ($M)$9,421M$9,334M$10,447M$10,632M$11,547M$10,160M$11,434M$12,465M
AWS Op Margin37.6%35.5%38.1%36.9%39.5%32.9%34.6%35.0%
Key trends
Source: Daloopa

Segment Revenue Breakdown (quarterly, $M)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
North America ($M)$86,341M$90,033M$95,537M$115,586M$92,887M$100,068M$106,267M$127,083M
International ($M)$31,935M$31,663M$35,888M$43,420M$33,513M$36,761M$40,896M$50,724M
AWS ($M)$25,037M$26,281M$27,452M$28,786M$29,267M$30,873M$33,006M$35,579M
Segment Operating Income (quarterly, $M)
MetricQ1 2024Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025
N. America Op Inc ($M)$4,983M$5,065M$5,663M$9,256M$5,841M$7,517M$4,789M$11,472M
International Op Inc ($M)$903M$273M$1,301M$1,315M$1,017M$1,494M$1,199M$1,040M
AWS Op Inc ($M)$9,421M$9,334M$10,447M$10,632M$11,547M$10,160M$11,434M$12,465M
Key trends
Source: Daloopa

5-Year Annual Summary
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)$469,822M$513,983M$574,785M$637,959M$716,924M
Op Income ($M)$24,879M$12,248M$36,852M$68,593M$79,975M
Op Margin5.3%2.4%6.4%10.8%11.2%
Net Income ($M)$33,364M($2,722M)$30,425M$59,248M$77,670M
Diluted EPS$2.90$5.53$7.17
Gross Margin42.0%43.8%47.0%48.9%50.3%
Key trends
Source: Daloopa

Street Consensus Estimates
MetricFY2025AFY2026EFY2027E
Revenue$716.9B~$808B~$900B+
EPS$7.17~$7.85~$9.50+
P/E29.3x26.7x~22x
Consensus RatingStrong Buy (45 analysts)
Avg. Price Target~$281-$286 (+34% upside)
Sources: Seeking Alpha, StockAnalysis

Score rationale

Revenue reaccelerated from approximately 10% to 13-14% YoY growth in H2 2025, driven by AWS reacceleration (17% to 24%), advertising strength (22% growth), and improving e-commerce execution. Operating margin expanded from 2.4% (FY2022) to 11.2% (FY2025) -- a transformational improvement. Gross margin expanded approximately 830bps over 5 years. EPS more than doubled from $2.90 (FY2023) to $7.17 (FY2025).

The primary concern preventing a higher score is FCF compression: TTM FCF declined from $53B to $11B due to the massive capex ramp ($125B in 2025, $200B guided for 2026). While operating cash flow grew 20% YoY to $139.5B, the investment cycle means reported FCF will remain depressed until capex moderates. This is investment-driven, not operational, but it introduces execution risk at unprecedented scale.

Score: 8/10 -- Exceptional revenue growth, margin expansion, and earnings trajectory, offset by FCF compression from the largest capex cycle in corporate history.


Data sourced from Daloopa, company filings, and sell-side consensus estimates.