STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.9B | $12.6B | $12.6B | $15.2B | $23.1B | |
| YoY % | +26.5% | +16.1% | -0.5% | +21.3% | +51.7% | |
| P / Sales | 5.0x | 3.8x | 4.8x | 5.8x | 7.5x | |
| EV / Sales | 5.7x | 4.3x | 5.3x | 6.3x | 8.0x | |
| Gross Profit, Adj. | $3.4B | $4.0B | $4.1B | $5.1B | $8.5B | |
| YoY % | +27.7% | +18.4% | +1.4% | +25.8% | +65.7% | |
| Margin % | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% | |
| EV / Gross Profit | 18.2x | 13.5x | 16.3x | 18.7x | 21.6x | |
| EBITDA, Adj. | $2.6B | $3.0B | $3.0B | $3.7B | $6.8B | |
| YoY % | +31.3% | +16.7% | -1.1% | +25.7% | +82.1% | |
| Margin % | 23.6% | 23.8% | 23.6% | 24.5% | 29.4% | |
| EV / EBITDA | 24.0x | 18.1x | 22.5x | 25.7x | 27.1x | |
| EBIT | $2.1B | $2.6B | $2.6B | $3.2B | $5.9B | |
| YoY % | +28.5% | +22.8% | -1.0% | +23.3% | +85.9% | |
| Margin % | 19.4% | 20.5% | 20.4% | 20.7% | 25.4% | |
| EV / EBIT | 29.4x | 21.0x | 26.1x | 30.4x | 31.4x | |
| Net Income | $1.6B | $1.9B | $1.9B | $2.4B | $4.3B | |
| YoY % | +32.2% | +19.6% | +1.4% | +25.7% | +76.2% | |
| Net Margin | 14.6% | 15.1% | 15.4% | 15.9% | 18.5% | |
| EPS (GAAP) | $1.27 | $1.53 | $1.55 | $1.92 | $3.34 | |
| YoY % | +29.6% | +20.5% | +1.3% | +23.9% | +74.0% |