STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.3B | $12.0B | $12.3B | $9.4B | $11.0B | |
| YoY % | +30.6% | +64.2% | +2.4% | -23.4% | +16.9% | |
| P / Sales | 9.6x | 6.2x | 6.4x | 11.9x | 10.5x | |
| EV / Sales | 11.3x | 7.2x | 7.4x | 13.0x | 11.6x | |
| Gross Profit, Adj. | $4.5B | $7.5B | $7.9B | $5.4B | $6.8B | |
| YoY % | +22.6% | +66.5% | +4.6% | -31.7% | +25.9% | |
| Margin % | 61.8% | 62.7% | 64.0% | 57.1% | 61.5% | |
| EV / Gross Profit | 18.2x | 11.5x | 11.6x | 22.8x | 18.9x | |
| EBITDA, Adj. | $2.9B | $5.9B | $6.3B | $4.2B | $5.0B | |
| YoY % | +20.7% | +105.2% | +7.3% | -33.5% | +19.8% | |
| Margin % | 39.0% | 48.7% | 51.0% | 44.3% | 45.4% | |
| EV / EBITDA | 29.0x | 14.9x | 14.5x | 29.4x | 25.5x | |
| EBIT | $1.7B | $3.3B | $3.8B | $2.0B | $2.9B | |
| YoY % | +12.9% | +93.8% | +16.6% | -46.8% | +44.3% | |
| Margin % | 23.1% | 27.3% | 31.1% | 21.6% | 26.6% | |
| EV / EBIT | 48.8x | 26.5x | 23.8x | 60.4x | 43.6x | |
| Net Income | $1.4B | $2.7B | $3.3B | $1.6B | $2.3B | |
| YoY % | +13.9% | +97.7% | +20.6% | -50.7% | +38.7% | |
| Net Margin | 19.0% | 22.9% | 26.9% | 17.3% | 20.6% | |
| EPS (GAAP) | $3.46 | $5.25 | $6.55 | $3.28 | $4.56 | |
| YoY % | +5.5% | +51.7% | +24.8% | -49.9% | +39.0% |