AI-generated analysis, not investment advice. The articles are written by AI, edited, and checked against company filings — but the judgements are opinions and the figures go stale. How this is made · Terms

The Revenue LinesNarrow moat

SpaceX (SPCX) — moat facet

Two segments earned money this quarter and the wrong one earned nearly all of it: Starlink is the only line whose operating profit covers its own capital bill.

Two of SpaceX's three segments made money in the same quarter, which they had not done in any period this release shows. That is the good news, and it is not the interesting part. The interesting part is that the segment earning almost all of the profit is getting almost none of the capital.

Who earns it and who spends it, Q3 2026 (% of group)Connectivity, income from operations84.8%Super Intelligence, capital spending83.9%Super Intelligence, revenue51.9%SpaceX Q3 2026 segment table; shares computed from the reported dollars.
One segment earns five-sixths of the profit; a different one takes five-sixths of the capital.

Start with the swap. Super Intelligence sold $7,560 million in the September quarter against Connectivity's $5,248 million and Space's $1,767 million1; three months earlier Connectivity had been the largest line by a wide margin2. The name changed as well as the ranking: the segment SpaceX reported as Artificial Intelligence through June is now Super Intelligence3. A business that was a social network two years ago has been renamed twice and is now the biggest thing here.

Now the profit. Group income from operations was $2,791 million. Connectivity contributed $2,367 million of it, or 84.8%4. Super Intelligence contributed $431 million, its first positive quarter after a $1,257 million loss in June and a $1,722 million loss a year earlier. Space lost $7 million, having earned $259 million in the same quarter of 20255. Stretch the view to nine months and the old shape returns: Connectivity $5,211 million of profit, Space a $1,211 million loss, Super Intelligence a $3,295 million loss6.

Capital goes where the profit is not. Of $19,593 million spent in the quarter, Super Intelligence took 83.9%7, Space $1,606 million and Connectivity $1,543 million8. Set each segment's operating profit against its own capital bill and only one of the three covers it: Connectivity's $2,367 million against $1,543 million9. Space spent $1,606 million to lose $7 million. Super Intelligence spent $16,444 million to earn $431 million.

Adjusted EBITDA flatters all three, which is what it is for. On that measure Space made $357 million, Connectivity $3,499 million and Super Intelligence $4,953 million, $8,809 million together10. The gap between $8,809 million of adjusted EBITDA and $2,791 million of operating income is depreciation and stock pay on assets bought, and engineers hired, to serve revenue that has not arrived yet11.

The three leaves take the segments in the order of the chart. Connectivity is the business the valuation rests on, and its network advantages are argued under The Moat in The Starlink Network. Space is the launch company the world knows; its customers are covered in Customer Lock-In and One Government, Several Hats. Super Intelligence is the newest and least settled, and the question of who buys from it sits on The AI Customer at Nineteen Percent, with the orbital-compute wager under The Future Bets.

Count the profitable segments. Two of three is new, and one of the two kept 5.7 cents on the dollar12. Three of three — a Space segment back above water with Starship flying paid cargo — would say the whole company works. One of three again, with Super Intelligence back in the red once depreciation on the new capacity is fully running, would say September was a quarter rather than a turn.

Moat trajectory: Widening

Super Intelligence turned its first operating profit and Connectivity's margin reached 45.1%, so two of three segments now earn money. But the spending still runs toward the thin-margin line: 83.9% of the quarter's capital went to the segment that keeps 5.7 cents on the dollar.

The number that tests this moat
Reported
Segments earning an operating profit, latest quarter
2 of 3 in Q3 2026 (Connectivity +$2,367M; Super Intelligence +$431M; Space -$7M)

It had been one of three in every period the release shows. The second one arrived with a 5.7% margin and a $16,444M capital bill, so the test is durability rather than arrival: a return to one of three would mark September as a single good quarter.

Source: SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment ↗
Dig deeper
DIG DEEPER 01
Connectivity (Starlink)
After three years of buying subscribers with price, Starlink got both at once: 1.6 million more households and the first increase in revenue per user…
DIG DEEPER 02
Space (launch)
The launch business spent $1,225 million designing the next rocket and $435 million flying the current one, which is why its best quarter of the year…
DIG DEEPER 03
Super Intelligence (SI)
The segment renamed itself in the quarter it became the largest in the company — and its first profit, $431 million, came against $16,444 million of…
References
  1. ReportedSuper Intelligence sold $7,560 million in the September quarter against Connectivity's $5,248 million and Space's $1,767 million; three months earlier Connectivity had been the largest line by a wide margin.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  2. Moat Explorer calcSuper Intelligence sold $7,560 million in the September quarter against Connectivity's $5,248 million and Space's $1,767 million; three months earlier Connectivity had been the largest line by a wide margin.
    Moat Explorer calculation from SpaceX's Q3 2026 results release and market data — Q3 revenue mix Space $1,767M / Connectivity $5,248M / SI $7,560M of $14,575M = 12.1% / 36.0% / 51.9% (Q2: $962M / $4,291M / $2,561M of $7,814M = 12.3% / 54.9% / 32.8%); sequential revenue growth 14,575 / 7,814 - 1 = 86.5%; nine-month growth 27,083 / 13,714 - 1 = 97.5%; Q4 2025 revenue 18,674 - 13,714 = $4,960M and trailing-twelve-month revenue 4,960 + 27,083 = $32,043M; Q4 2025 net (4,937) - (2,590) = $(2,347)M and trailing net (2,347) + (413) = $(2,760)M; Q4 2025 income from operations (2,589) - (1,216) = $(1,373)M and trailing (1,373) + 705 = $(668)M; market capitalisation 13,579m shares x $147.79 = $2,007bn and price to trailing sales 2,007 / 32,043 = 62.6x; Q3 operating margin 2,791 / 14,575 = 19.1% and Adjusted EBITDA margin 8,809 / 14,575 = 60.4%; non-operating contribution to net income 4,404 - 2,791 = $1,613M (interest income 873 + other income 1,025 - interest expense 675 + tax benefit 390); capex as a share of revenue 19,593 / 14,575 = 134.4% and 48,069 / 27,083 = 177.5%; nine-month free cash flow 13,097 - 48,069 = $(34,972)M; SI share of capex 16,444 / 19,593 = 83.9% and 39,995 / 48,069 = 83.2%; Connectivity share of group income from operations 2,367 / 2,791 = 84.8%; Space research and development growth 1,225 / 849 - 1 = 44.3%; Connectivity operating margin 2,367 / 5,248 = 45.1% (Q2 1,656 / 4,291 = 38.6%; Q3 2025 1,190 / 3,097 = 38.4%); enterprise and government share 2,127 / 5,248 = 40.5% (Q2 42.1%, Q3 2025 35.9%); mass to orbit per launch 476 / 35 = 13.6 t (Q2 485 / 38 = 12.8 t; Q3 2025 525 / 44 = 11.9 t); days between launches 92 / 35 = 2.6; advertising share of SI 538 / 7,560 = 7.1% (Q3 2025 454 / 813 = 55.8%) and nine-month advertising 1,248 / 1,323 - 1 = -5.7%; SI income from operations before the Cursor charge 431 + 1,217 = $1,648M and SI operating margin 431 / 7,560 = 5.7%; cash and marketable securities 51,294 + 38,561 = $89,855M; total debt 2,698 + 36,146 = $38,844M of which related party 2,181 + 10,716 = $12,897M; net cash 89,855 - 38,844 = $51,011M; deferred revenue 10,784 + 6,736 = $17,520M against 6,111 + 6,005 = $12,116M, up 44.6%; goodwill increase 48,423 - 11,809 = $36,614M and goodwill plus intangibles 54,777 / 254,045 = 21.6% of assets; property, plant and equipment 89,483 / 42,602 - 1 = 110.0%; Cursor shares 391.0m of 13,579m = 2.88% at an implied 60,000 / 389.289 = $154.13 a share; Cursor revenue 608 / 47 x 365 = $4,722M annualised, so 60,000 / 4,722 = 12.7x; diluted shares 12,475 / 2,941 - 1 = 324%; the September quarter was 14,575 / 32,043 = 45.5% of trailing revenue — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
    Method: The operands and the arithmetic are set out in full in the source line.
  3. ReportedThe name changed as well as the ranking: the segment SpaceX reported as Artificial Intelligence through June is now Super Intelligence.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — Note 2, Other Definitions: the SI, subscriber and satellite definition changes — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  4. Moat Explorer calcConnectivity contributed $2,367 million of it, or 84.8%.
    Moat Explorer calculation from SpaceX's Q3 2026 results release and market data — Q3 revenue mix Space $1,767M / Connectivity $5,248M / SI $7,560M of $14,575M = 12.1% / 36.0% / 51.9% (Q2: $962M / $4,291M / $2,561M of $7,814M = 12.3% / 54.9% / 32.8%); sequential revenue growth 14,575 / 7,814 - 1 = 86.5%; nine-month growth 27,083 / 13,714 - 1 = 97.5%; Q4 2025 revenue 18,674 - 13,714 = $4,960M and trailing-twelve-month revenue 4,960 + 27,083 = $32,043M; Q4 2025 net (4,937) - (2,590) = $(2,347)M and trailing net (2,347) + (413) = $(2,760)M; Q4 2025 income from operations (2,589) - (1,216) = $(1,373)M and trailing (1,373) + 705 = $(668)M; market capitalisation 13,579m shares x $147.79 = $2,007bn and price to trailing sales 2,007 / 32,043 = 62.6x; Q3 operating margin 2,791 / 14,575 = 19.1% and Adjusted EBITDA margin 8,809 / 14,575 = 60.4%; non-operating contribution to net income 4,404 - 2,791 = $1,613M (interest income 873 + other income 1,025 - interest expense 675 + tax benefit 390); capex as a share of revenue 19,593 / 14,575 = 134.4% and 48,069 / 27,083 = 177.5%; nine-month free cash flow 13,097 - 48,069 = $(34,972)M; SI share of capex 16,444 / 19,593 = 83.9% and 39,995 / 48,069 = 83.2%; Connectivity share of group income from operations 2,367 / 2,791 = 84.8%; Space research and development growth 1,225 / 849 - 1 = 44.3%; Connectivity operating margin 2,367 / 5,248 = 45.1% (Q2 1,656 / 4,291 = 38.6%; Q3 2025 1,190 / 3,097 = 38.4%); enterprise and government share 2,127 / 5,248 = 40.5% (Q2 42.1%, Q3 2025 35.9%); mass to orbit per launch 476 / 35 = 13.6 t (Q2 485 / 38 = 12.8 t; Q3 2025 525 / 44 = 11.9 t); days between launches 92 / 35 = 2.6; advertising share of SI 538 / 7,560 = 7.1% (Q3 2025 454 / 813 = 55.8%) and nine-month advertising 1,248 / 1,323 - 1 = -5.7%; SI income from operations before the Cursor charge 431 + 1,217 = $1,648M and SI operating margin 431 / 7,560 = 5.7%; cash and marketable securities 51,294 + 38,561 = $89,855M; total debt 2,698 + 36,146 = $38,844M of which related party 2,181 + 10,716 = $12,897M; net cash 89,855 - 38,844 = $51,011M; deferred revenue 10,784 + 6,736 = $17,520M against 6,111 + 6,005 = $12,116M, up 44.6%; goodwill increase 48,423 - 11,809 = $36,614M and goodwill plus intangibles 54,777 / 254,045 = 21.6% of assets; property, plant and equipment 89,483 / 42,602 - 1 = 110.0%; Cursor shares 391.0m of 13,579m = 2.88% at an implied 60,000 / 389.289 = $154.13 a share; Cursor revenue 608 / 47 x 365 = $4,722M annualised, so 60,000 / 4,722 = 12.7x; diluted shares 12,475 / 2,941 - 1 = 324%; the September quarter was 14,575 / 32,043 = 45.5% of trailing revenue — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
    Method: The operands and the arithmetic are set out in full in the source line.
  5. ReportedSpace lost $7 million, having earned $259 million in the same quarter of 2025.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  6. ReportedStretch the view to nine months and the old shape returns: Connectivity $5,211 million of profit, Space a $1,211 million loss, Super Intelligence a $3,295 million loss.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  7. Moat Explorer calcOf $19,593 million spent in the quarter, Super Intelligence took 83.9%, Space $1,606 million and Connectivity $1,543 million.
    Moat Explorer calculation from SpaceX's Q3 2026 results release and market data — Q3 revenue mix Space $1,767M / Connectivity $5,248M / SI $7,560M of $14,575M = 12.1% / 36.0% / 51.9% (Q2: $962M / $4,291M / $2,561M of $7,814M = 12.3% / 54.9% / 32.8%); sequential revenue growth 14,575 / 7,814 - 1 = 86.5%; nine-month growth 27,083 / 13,714 - 1 = 97.5%; Q4 2025 revenue 18,674 - 13,714 = $4,960M and trailing-twelve-month revenue 4,960 + 27,083 = $32,043M; Q4 2025 net (4,937) - (2,590) = $(2,347)M and trailing net (2,347) + (413) = $(2,760)M; Q4 2025 income from operations (2,589) - (1,216) = $(1,373)M and trailing (1,373) + 705 = $(668)M; market capitalisation 13,579m shares x $147.79 = $2,007bn and price to trailing sales 2,007 / 32,043 = 62.6x; Q3 operating margin 2,791 / 14,575 = 19.1% and Adjusted EBITDA margin 8,809 / 14,575 = 60.4%; non-operating contribution to net income 4,404 - 2,791 = $1,613M (interest income 873 + other income 1,025 - interest expense 675 + tax benefit 390); capex as a share of revenue 19,593 / 14,575 = 134.4% and 48,069 / 27,083 = 177.5%; nine-month free cash flow 13,097 - 48,069 = $(34,972)M; SI share of capex 16,444 / 19,593 = 83.9% and 39,995 / 48,069 = 83.2%; Connectivity share of group income from operations 2,367 / 2,791 = 84.8%; Space research and development growth 1,225 / 849 - 1 = 44.3%; Connectivity operating margin 2,367 / 5,248 = 45.1% (Q2 1,656 / 4,291 = 38.6%; Q3 2025 1,190 / 3,097 = 38.4%); enterprise and government share 2,127 / 5,248 = 40.5% (Q2 42.1%, Q3 2025 35.9%); mass to orbit per launch 476 / 35 = 13.6 t (Q2 485 / 38 = 12.8 t; Q3 2025 525 / 44 = 11.9 t); days between launches 92 / 35 = 2.6; advertising share of SI 538 / 7,560 = 7.1% (Q3 2025 454 / 813 = 55.8%) and nine-month advertising 1,248 / 1,323 - 1 = -5.7%; SI income from operations before the Cursor charge 431 + 1,217 = $1,648M and SI operating margin 431 / 7,560 = 5.7%; cash and marketable securities 51,294 + 38,561 = $89,855M; total debt 2,698 + 36,146 = $38,844M of which related party 2,181 + 10,716 = $12,897M; net cash 89,855 - 38,844 = $51,011M; deferred revenue 10,784 + 6,736 = $17,520M against 6,111 + 6,005 = $12,116M, up 44.6%; goodwill increase 48,423 - 11,809 = $36,614M and goodwill plus intangibles 54,777 / 254,045 = 21.6% of assets; property, plant and equipment 89,483 / 42,602 - 1 = 110.0%; Cursor shares 391.0m of 13,579m = 2.88% at an implied 60,000 / 389.289 = $154.13 a share; Cursor revenue 608 / 47 x 365 = $4,722M annualised, so 60,000 / 4,722 = 12.7x; diluted shares 12,475 / 2,941 - 1 = 324%; the September quarter was 14,575 / 32,043 = 45.5% of trailing revenue — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
    Method: The operands and the arithmetic are set out in full in the source line.
  8. ReportedOf $19,593 million spent in the quarter, Super Intelligence took 83.9%, Space $1,606 million and Connectivity $1,543 million.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  9. Moat Explorer calcSet each segment's operating profit against its own capital bill and only one of the three covers it: Connectivity's $2,367 million against $1,543 million.
    Moat Explorer calculation from SpaceX's Q3 2026 results release and market data — Q3 revenue mix Space $1,767M / Connectivity $5,248M / SI $7,560M of $14,575M = 12.1% / 36.0% / 51.9% (Q2: $962M / $4,291M / $2,561M of $7,814M = 12.3% / 54.9% / 32.8%); sequential revenue growth 14,575 / 7,814 - 1 = 86.5%; nine-month growth 27,083 / 13,714 - 1 = 97.5%; Q4 2025 revenue 18,674 - 13,714 = $4,960M and trailing-twelve-month revenue 4,960 + 27,083 = $32,043M; Q4 2025 net (4,937) - (2,590) = $(2,347)M and trailing net (2,347) + (413) = $(2,760)M; Q4 2025 income from operations (2,589) - (1,216) = $(1,373)M and trailing (1,373) + 705 = $(668)M; market capitalisation 13,579m shares x $147.79 = $2,007bn and price to trailing sales 2,007 / 32,043 = 62.6x; Q3 operating margin 2,791 / 14,575 = 19.1% and Adjusted EBITDA margin 8,809 / 14,575 = 60.4%; non-operating contribution to net income 4,404 - 2,791 = $1,613M (interest income 873 + other income 1,025 - interest expense 675 + tax benefit 390); capex as a share of revenue 19,593 / 14,575 = 134.4% and 48,069 / 27,083 = 177.5%; nine-month free cash flow 13,097 - 48,069 = $(34,972)M; SI share of capex 16,444 / 19,593 = 83.9% and 39,995 / 48,069 = 83.2%; Connectivity share of group income from operations 2,367 / 2,791 = 84.8%; Space research and development growth 1,225 / 849 - 1 = 44.3%; Connectivity operating margin 2,367 / 5,248 = 45.1% (Q2 1,656 / 4,291 = 38.6%; Q3 2025 1,190 / 3,097 = 38.4%); enterprise and government share 2,127 / 5,248 = 40.5% (Q2 42.1%, Q3 2025 35.9%); mass to orbit per launch 476 / 35 = 13.6 t (Q2 485 / 38 = 12.8 t; Q3 2025 525 / 44 = 11.9 t); days between launches 92 / 35 = 2.6; advertising share of SI 538 / 7,560 = 7.1% (Q3 2025 454 / 813 = 55.8%) and nine-month advertising 1,248 / 1,323 - 1 = -5.7%; SI income from operations before the Cursor charge 431 + 1,217 = $1,648M and SI operating margin 431 / 7,560 = 5.7%; cash and marketable securities 51,294 + 38,561 = $89,855M; total debt 2,698 + 36,146 = $38,844M of which related party 2,181 + 10,716 = $12,897M; net cash 89,855 - 38,844 = $51,011M; deferred revenue 10,784 + 6,736 = $17,520M against 6,111 + 6,005 = $12,116M, up 44.6%; goodwill increase 48,423 - 11,809 = $36,614M and goodwill plus intangibles 54,777 / 254,045 = 21.6% of assets; property, plant and equipment 89,483 / 42,602 - 1 = 110.0%; Cursor shares 391.0m of 13,579m = 2.88% at an implied 60,000 / 389.289 = $154.13 a share; Cursor revenue 608 / 47 x 365 = $4,722M annualised, so 60,000 / 4,722 = 12.7x; diluted shares 12,475 / 2,941 - 1 = 324%; the September quarter was 14,575 / 32,043 = 45.5% of trailing revenue — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
    Method: The operands and the arithmetic are set out in full in the source line.
  10. ReportedOn that measure Space made $357 million, Connectivity $3,499 million and Super Intelligence $4,953 million, $8,809 million together.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — segment table: revenue, income from operations, Adjusted EBITDA and capital expenditure by segment — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  11. ReportedThe gap between $8,809 million of adjusted EBITDA and $2,791 million of operating income is depreciation and stock pay on assets bought, and engineers hired, to serve revenue that has not arrived yet.
    SpaceX Q3 2026 results release (Form 8-K exhibit 99.1, 20 October 2026) — consolidated statements of operations, balance sheets and cash flows — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
  12. Moat Explorer calcTwo of three is new, and one of the two kept 5.7 cents on the dollar.
    Moat Explorer calculation from SpaceX's Q3 2026 results release and market data — Q3 revenue mix Space $1,767M / Connectivity $5,248M / SI $7,560M of $14,575M = 12.1% / 36.0% / 51.9% (Q2: $962M / $4,291M / $2,561M of $7,814M = 12.3% / 54.9% / 32.8%); sequential revenue growth 14,575 / 7,814 - 1 = 86.5%; nine-month growth 27,083 / 13,714 - 1 = 97.5%; Q4 2025 revenue 18,674 - 13,714 = $4,960M and trailing-twelve-month revenue 4,960 + 27,083 = $32,043M; Q4 2025 net (4,937) - (2,590) = $(2,347)M and trailing net (2,347) + (413) = $(2,760)M; Q4 2025 income from operations (2,589) - (1,216) = $(1,373)M and trailing (1,373) + 705 = $(668)M; market capitalisation 13,579m shares x $147.79 = $2,007bn and price to trailing sales 2,007 / 32,043 = 62.6x; Q3 operating margin 2,791 / 14,575 = 19.1% and Adjusted EBITDA margin 8,809 / 14,575 = 60.4%; non-operating contribution to net income 4,404 - 2,791 = $1,613M (interest income 873 + other income 1,025 - interest expense 675 + tax benefit 390); capex as a share of revenue 19,593 / 14,575 = 134.4% and 48,069 / 27,083 = 177.5%; nine-month free cash flow 13,097 - 48,069 = $(34,972)M; SI share of capex 16,444 / 19,593 = 83.9% and 39,995 / 48,069 = 83.2%; Connectivity share of group income from operations 2,367 / 2,791 = 84.8%; Space research and development growth 1,225 / 849 - 1 = 44.3%; Connectivity operating margin 2,367 / 5,248 = 45.1% (Q2 1,656 / 4,291 = 38.6%; Q3 2025 1,190 / 3,097 = 38.4%); enterprise and government share 2,127 / 5,248 = 40.5% (Q2 42.1%, Q3 2025 35.9%); mass to orbit per launch 476 / 35 = 13.6 t (Q2 485 / 38 = 12.8 t; Q3 2025 525 / 44 = 11.9 t); days between launches 92 / 35 = 2.6; advertising share of SI 538 / 7,560 = 7.1% (Q3 2025 454 / 813 = 55.8%) and nine-month advertising 1,248 / 1,323 - 1 = -5.7%; SI income from operations before the Cursor charge 431 + 1,217 = $1,648M and SI operating margin 431 / 7,560 = 5.7%; cash and marketable securities 51,294 + 38,561 = $89,855M; total debt 2,698 + 36,146 = $38,844M of which related party 2,181 + 10,716 = $12,897M; net cash 89,855 - 38,844 = $51,011M; deferred revenue 10,784 + 6,736 = $17,520M against 6,111 + 6,005 = $12,116M, up 44.6%; goodwill increase 48,423 - 11,809 = $36,614M and goodwill plus intangibles 54,777 / 254,045 = 21.6% of assets; property, plant and equipment 89,483 / 42,602 - 1 = 110.0%; Cursor shares 391.0m of 13,579m = 2.88% at an implied 60,000 / 389.289 = $154.13 a share; Cursor revenue 608 / 47 x 365 = $4,722M annualised, so 60,000 / 4,722 = 12.7x; diluted shares 12,475 / 2,941 - 1 = 324%; the September quarter was 14,575 / 32,043 = 45.5% of trailing revenue — Q3 2026 — quarter ended 30 September 2026 · publ. 20 October 2026 · source ↗
    Method: The operands and the arithmetic are set out in full in the source line.
Sources
Generated October 21, 2026