STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $30.9B | $65.1B | $53.8B | $55.7B | $51.3B | |
| YoY % | -30.7% | +110.6% | -17.3% | +3.4% | -7.9% | |
| P / Sales | 2.4x | 3.5x | 5.0x | 4.9x | 4.7x | |
| EV / Sales | 4.0x | 3.5x | 5.7x | 5.7x | 5.5x | |
| Gross Profit, Adj. | $30.9B | $65.1B | $53.8B | $55.7B | $51.3B | |
| YoY % | -30.7% | +110.6% | -17.3% | +3.4% | -7.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4.0x | 3.5x | 5.7x | 5.7x | 5.5x | |
| EBITDA, Adj. | $4.1B | $38.4B | $27.0B | $24.2B | $24.5B | |
| YoY % | -75.7% | +840.0% | -29.7% | -10.4% | +1.2% | |
| Margin % | 13.2% | 59.0% | 50.2% | 43.5% | 47.8% | |
| EV / EBITDA | 30.2x | 6.0x | 11.4x | 13.0x | 11.6x | |
| EBIT | $-4.6B | $32.7B | $21.9B | $18.9B | $18.9B | |
| YoY % | -160.0% | +815.3% | -32.9% | -13.8% | +0.2% | |
| Margin % | -14.8% | 50.3% | 40.8% | 34.0% | 37.0% | |
| EV / EBIT | -27.0x | 7.0x | 14.1x | 16.6x | 15.0x | |
| Net Income | $-6.4B | $30.9B | $12.9B | $7.9B | $9.0B | |
| YoY % | -434.3% | +583.9% | -58.2% | -38.9% | +14.2% | |
| Net Margin | -20.7% | 47.5% | 24.0% | 14.2% | 17.6% | |
| EPS (GAAP) | -$1.20 | $6.09 | $2.55 | $1.56 | $1.77 | |
| YoY % | -433.3% | +607.5% | -58.1% | -38.8% | +13.5% |