STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.6B | $22.7B | $30.5B | $29.4B | $38.3B | |
| YoY % | +33.1% | +22.0% | +34.1% | -3.5% | +30.3% | |
| P / Sales | 16.8x | 9.3x | 9.1x | 9.2x | 10.8x | |
| EV / Sales | 17.5x | 10.2x | 9.8x | 9.8x | 11.4x | |
| Gross Profit, Adj. | $9.8B | $11.5B | $15.6B | $15.1B | $20.2B | |
| YoY % | +44.3% | +17.0% | +36.1% | -3.5% | +34.3% | |
| Margin % | 52.7% | 50.5% | 51.3% | 51.3% | 52.8% | |
| EV / Gross Profit | 33.2x | 20.2x | 19.1x | 19.1x | 21.5x | |
| EBITDA, Adj. | $7.2B | $7.6B | $10.8B | $10.3B | $14.5B | |
| YoY % | +59.0% | +5.2% | +42.3% | -4.3% | +39.8% | |
| Margin % | 38.8% | 33.5% | 35.5% | 35.2% | 37.7% | |
| EV / EBITDA | 45.2x | 30.6x | 27.6x | 27.8x | 30.1x | |
| EBIT | $6.8B | $7.0B | $10.0B | $9.4B | $13.3B | |
| YoY % | +66.6% | +3.3% | +43.3% | -6.1% | +41.2% | |
| Margin % | 36.3% | 30.7% | 32.8% | 31.9% | 34.6% | |
| EV / EBIT | 48.3x | 33.3x | 29.8x | 30.6x | 32.9x | |
| Net Income | $5.9B | $6.0B | $8.7B | $7.9B | $11.3B | |
| YoY % | +65.6% | +2.5% | +43.6% | -9.1% | +43.1% | |
| Net Margin | 31.6% | 26.6% | 28.4% | 26.8% | 29.4% | |
| EPS (GAAP) | $14.34 | $15.16 | $21.99 | $20.02 | $28.99 | |
| YoY % | +69.1% | +5.7% | +45.1% | -9.0% | +44.8% |