STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $469.8B | $514.0B | $574.8B | $638.0B | $716.9B | |
| YoY % | +21.7% | +9.4% | +11.8% | +11.0% | +12.4% | |
| P / Sales | 3.7x | 1.7x | 2.7x | 3.7x | 3.5x | |
| EV / Sales | 4.2x | 2.2x | 3.2x | 4.1x | 3.9x | |
| Gross Profit, Adj. | $197.5B | $225.2B | $270.0B | $311.7B | $360.5B | |
| YoY % | +29.3% | +14.0% | +19.9% | +15.4% | +15.7% | |
| Margin % | 42.0% | 43.8% | 47.0% | 48.9% | 50.3% | |
| EV / Gross Profit | 9.9x | 5.1x | 6.8x | 8.4x | 7.8x | |
| EBITDA, Adj. | $59.3B | $54.2B | $85.5B | $121.4B | $145.7B | |
| YoY % | +23.4% | -8.7% | +57.9% | +41.9% | +20.1% | |
| Margin % | 12.6% | 10.5% | 14.9% | 19.0% | 20.3% | |
| EV / EBITDA | 33.1x | 21.0x | 21.3x | 21.5x | 19.3x | |
| EBIT | $24.9B | $12.2B | $36.9B | $68.6B | $80.0B | |
| YoY % | +8.6% | -50.8% | +200.9% | +86.1% | +16.6% | |
| Margin % | 5.3% | 2.4% | 6.4% | 10.8% | 11.2% | |
| EV / EBIT | 78.9x | 92.8x | 49.5x | 38.1x | 35.3x | |
| Net Income | $33.4B | $-2.7B | $30.4B | $59.2B | $77.7B | |
| YoY % | +56.4% | -108.2% | +1217.7% | +94.7% | +31.1% | |
| Net Margin | 7.1% | -0.5% | 5.3% | 9.3% | 10.8% | |
| EPS (GAAP) | $3.24 | -$0.27 | $2.90 | $5.53 | $7.17 | |
| YoY % | +55.0% | -108.3% | +1174.1% | +90.7% | +29.7% |