STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.9B | $9.6B | $13.6B | $17.4B | $19.9B | |
| YoY % | +4.4% | +8.2% | +41.8% | +27.9% | +14.3% | |
| P / Sales | 2.0x | 2.5x | 2.1x | 2.0x | 1.8x | |
| EV / Sales | 5.5x | 6.0x | 5.0x | 4.8x | 4.5x | |
| Gross Profit, Adj. | $3.0B | $2.8B | $5.1B | $6.4B | $7.4B | |
| YoY % | +6.4% | -5.0% | +78.4% | +27.0% | +14.9% | |
| Margin % | 33.7% | 29.6% | 37.2% | 37.0% | 37.2% | |
| EV / Gross Profit | 16.2x | 20.3x | 13.4x | 13.1x | 12.2x | |
| EBITDA, Adj. | $1.9B | $1.6B | $3.7B | $4.8B | $5.4B | |
| YoY % | +3.2% | -15.4% | +126.4% | +30.0% | +14.1% | |
| Margin % | 21.6% | 16.9% | 26.9% | 27.4% | 27.3% | |
| EV / EBITDA | 25.3x | 35.6x | 18.6x | 17.7x | 16.5x | |
| EBIT | $1.8B | $1.5B | $3.6B | $4.5B | $5.3B | |
| YoY % | +2.6% | -17.4% | +136.0% | +26.9% | +15.7% | |
| Margin % | 20.7% | 15.8% | 26.2% | 26.0% | 26.4% | |
| EV / EBIT | 26.4x | 38.1x | 19.1x | 18.6x | 17.1x | |
| Net Income | $2.1B | $1.4B | $4.4B | $4.3B | $4.4B | |
| YoY % | +53.5% | -31.4% | +206.6% | -3.0% | +2.0% | |
| Net Margin | 23.6% | 14.9% | 32.3% | 24.5% | 21.9% | |
| EPS (GAAP) | $5.23 | $3.80 | $11.62 | $11.19 | $11.60 | |
| YoY % | +57.5% | -27.3% | +205.8% | -3.7% | +3.7% |