STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $52.2B | $30.0B | $27.9B | $27.3B | $26.8B | |
| YoY % | +19.3% | -42.5% | -6.9% | -2.5% | -1.7% | |
| P / Sales | 0.9x | 1.7x | 1.8x | 1.8x | 1.8x | |
| EV / Sales | 11.0x | 17.5x | 19.2x | 6.1x | 6.3x | |
| Gross Profit, Adj. | $24.3B | $11.0B | $8.8B | $9.3B | $9.2B | |
| YoY % | +65.1% | -54.8% | -20.2% | +5.5% | -0.2% | |
| Margin % | 46.6% | 36.6% | 31.4% | 34.0% | 34.5% | |
| EV / Gross Profit | 23.6x | 47.9x | 61.1x | 17.9x | 18.1x | |
| EBITDA, Adj. | $19.6B | $8.5B | $7.2B | $7.3B | $7.6B | |
| YoY % | +1249.2% | -56.4% | -15.5% | +1.5% | +4.3% | |
| Margin % | 37.5% | 28.5% | 25.8% | 26.9% | 28.5% | |
| EV / EBITDA | 29.3x | 61.6x | 74.3x | 22.6x | 21.9x | |
| EBIT | $15.0B | $4.7B | $3.4B | $3.7B | $4.2B | |
| YoY % | +357.7% | -68.9% | -27.1% | +8.9% | +12.9% | |
| Margin % | 28.8% | 15.6% | 12.2% | 13.6% | 15.7% | |
| EV / EBIT | 38.2x | 112.5x | 157.2x | 44.5x | 40.0x | |
| Net Income | $10.3B | $10.2B | $3.6B | $-1.4B | $3.1B | |
| YoY % | +273.1% | -1.4% | -64.6% | -139.5% | +317.1% | |
| Net Margin | 19.8% | 34.0% | 12.9% | -5.2% | 11.6% | |
| EPS (GAAP) | $11.95 | $12.94 | $4.98 | -$2.17 | $5.43 | |
| YoY % | +273.7% | +8.3% | -61.5% | -143.6% | +350.2% |