STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.4B | $6.5B | $6.9B | $7.0B | $7.4B | |
| YoY % | +2.1% | +48.0% | +5.0% | +2.1% | +5.2% | |
| P / Sales | 2.2x | 2.1x | 2.4x | 2.7x | 3.4x | |
| EV / Sales | 14.9x | 10.1x | 10.1x | 10.2x | 10.5x | |
| Gross Profit, Adj. | $4.4B | $6.5B | $6.9B | $7.0B | $7.4B | |
| YoY % | +2.1% | +48.0% | +5.0% | +2.1% | +5.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 14.9x | 10.1x | 10.1x | 10.2x | 10.5x | |
| EBITDA, Adj. | $3.8B | $5.3B | $6.9B | $5.9B | $7.7B | |
| YoY % | -2.9% | +40.6% | +30.5% | -14.8% | +30.0% | |
| Margin % | 85.6% | 81.3% | 101.0% | 84.2% | 104.0% | |
| EV / EBITDA | 17.5x | 12.4x | 10.0x | 12.1x | 10.1x | |
| EBIT | $1.9B | $155.4M | $4.4B | $3.3B | $4.9B | |
| YoY % | +86.6% | -91.9% | +2706.4% | -25.0% | +50.4% | |
| Margin % | 43.3% | 2.4% | 63.6% | 46.7% | 66.7% | |
| EV / EBIT | 34.5x | 424.0x | 15.9x | 21.9x | 15.7x | |
| Net Income | $1.0B | $-726.0M | $3.1B | $2.1B | $3.8B | |
| YoY % | +435.1% | -172.6% | +531.9% | -33.1% | +78.7% | |
| Net Margin | 22.7% | -11.1% | 45.7% | 30.0% | 50.9% | |
| EPS (GAAP) | $6.71 | -$3.02 | $13.78 | $10.79 | $21.30 | |
| YoY % | +386.8% | -145.0% | +556.3% | -21.7% | +97.4% |