STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $50.6B | $51.4B | $57.1B | $64.1B | $67.7B | |
| YoY % | +20.7% | +1.6% | +11.1% | +12.3% | +5.6% | |
| P / Sales | 0.7x | 0.7x | 0.7x | 0.8x | 0.8x | |
| EV / Sales | 2.1x | 2.3x | 2.2x | 2.2x | 2.1x | |
| Gross Profit, Adj. | $14.6B | $6.5B | $7.7B | $15.1B | $21.2B | |
| YoY % | +13.1% | -55.8% | +18.5% | +97.3% | +40.3% | |
| Margin % | 28.9% | 12.6% | 13.4% | 23.6% | 31.4% | |
| EV / Gross Profit | 7.4x | 18.1x | 16.0x | 9.3x | 6.8x | |
| EBITDA, Adj. | $8.1B | $-597.0M | $904.0M | $6.8B | $12.5B | |
| YoY % | -0.0% | -107.4% | +251.4% | +649.7% | +84.4% | |
| Margin % | 15.9% | -1.2% | 1.6% | 10.6% | 18.5% | |
| EV / EBITDA | 13.5x | -195.9x | 135.8x | 20.8x | 11.5x | |
| EBIT | $6.8B | $-1.5B | $31.0M | $6.2B | $12.0B | |
| YoY % | -4.6% | -122.0% | +102.1% | +19774.2% | +94.0% | |
| Margin % | 13.4% | -2.9% | 0.1% | 9.6% | 17.7% | |
| EV / EBIT | 16.0x | -78.2x | 3960.0x | 22.9x | 12.1x | |
| Net Income | $1.5B | $-1.4B | $-316.0M | $4.5B | $10.2B | |
| YoY % | -72.5% | -192.9% | +77.3% | +1539.9% | +123.4% | |
| Net Margin | 3.0% | -2.7% | -0.6% | 7.1% | 15.0% | |
| EPS (GAAP) | $5.01 | -$5.14 | -$1.20 | $16.99 | $38.06 | |
| YoY % | -71.1% | -202.6% | +76.7% | +1515.8% | +124.0% |