STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.4B | $23.6B | $22.7B | $25.8B | $34.6B | |
| YoY % | +68.3% | +43.6% | -3.9% | +13.7% | +34.3% | |
| P / Sales | 11.5x | 4.3x | 9.9x | 7.8x | 10.2x | |
| EV / Sales | 11.7x | 4.6x | 10.3x | 8.1x | 10.4x | |
| Gross Profit, Adj. | $7.9B | $10.6B | $10.5B | $12.7B | $17.2B | |
| YoY % | +82.4% | +33.7% | -1.3% | +21.7% | +34.8% | |
| Margin % | 48.2% | 44.9% | 46.1% | 49.4% | 49.5% | |
| EV / Gross Profit | 24.2x | 10.2x | 22.3x | 16.4x | 21.1x | |
| EBITDA, Adj. | $4.0B | $5.6B | $3.9B | $5.2B | $6.7B | |
| YoY % | +140.5% | +39.2% | -31.5% | +33.6% | +30.1% | |
| Margin % | 24.6% | 23.8% | 17.0% | 20.0% | 19.3% | |
| EV / EBITDA | 47.5x | 19.3x | 60.5x | 40.4x | 53.9x | |
| EBIT | $3.6B | $1.3B | $401.0M | $1.9B | $3.7B | |
| YoY % | +165.6% | -65.2% | -68.3% | +373.8% | +94.4% | |
| Margin % | 22.1% | 5.4% | 1.8% | 7.4% | 10.7% | |
| EV / EBIT | 52.8x | 85.9x | 581.7x | 109.6x | 97.8x | |
| Net Income | $3.2B | $1.3B | $854.0M | $1.6B | $4.3B | |
| YoY % | +27.0% | -58.3% | -35.3% | +92.2% | +164.2% | |
| Net Margin | 19.2% | 5.6% | 3.8% | 6.4% | 12.5% | |
| EPS (GAAP) | $2.57 | $0.84 | $0.53 | $1.00 | $2.65 | |
| YoY % | +24.8% | -67.3% | -36.9% | +88.7% | +165.0% |