STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.2B | $20.1B | $34.0B | $39.9B | $40.8B | |
| YoY % | -4.6% | +24.7% | +68.8% | +17.4% | +2.1% | |
| P / Sales | 3.1x | 1.9x | 1.2x | 1.4x | 2.0x | |
| EV / Sales | 27.5x | 19.7x | 11.9x | 10.7x | 12.4x | |
| Gross Profit, Adj. | $15.9B | $16.5B | $17.7B | $18.6B | $20.1B | |
| YoY % | +0.8% | +3.8% | +7.1% | +5.2% | +7.8% | |
| Margin % | 98.6% | 82.1% | 52.0% | 46.6% | 49.3% | |
| EV / Gross Profit | 27.9x | 24.1x | 22.9x | 23.0x | 25.2x | |
| EBITDA, Adj. | $4.6B | $4.2B | $4.3B | $5.8B | $7.1B | |
| YoY % | +4.0% | -10.5% | +3.0% | +36.5% | +20.7% | |
| Margin % | 28.8% | 20.7% | 12.6% | 14.7% | 17.3% | |
| EV / EBITDA | 95.7x | 95.6x | 94.6x | 73.1x | 71.6x | |
| EBIT | $4.6B | $3.5B | $4.3B | $5.8B | $7.1B | |
| YoY % | +4.0% | -25.1% | +23.1% | +36.5% | +20.7% | |
| Margin % | 28.8% | 17.3% | 12.6% | 14.7% | 17.3% | |
| EV / EBIT | 95.7x | 114.3x | 94.6x | 73.1x | 71.6x | |
| Net Income | $3.5B | $2.3B | $3.1B | $4.3B | $5.3B | |
| YoY % | +3.9% | -33.9% | +30.8% | +41.4% | +22.4% | |
| Net Margin | 22.0% | 11.6% | 9.0% | 10.9% | 13.0% | |
| EPS (GAAP) | $4.14 | $2.88 | $3.89 | $5.80 | $7.40 | |
| YoY % | +8.1% | -30.4% | +35.1% | +49.1% | +27.6% |