STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $22.6B | $8.5B | $8.0B | $13.2B | $14.5B | |
| YoY % | +255.3% | -62.3% | -5.8% | +64.9% | +9.2% | |
| P / Sales | 4.1x | 6.6x | 12.1x | 10.0x | 8.3x | |
| EV / Sales | 4.9x | 8.8x | 14.4x | 11.7x | 9.9x | |
| Gross Profit, Adj. | $22.6B | $8.5B | $8.0B | $13.2B | $14.5B | |
| YoY % | +255.3% | -62.3% | -5.8% | +64.9% | +9.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4.9x | 8.8x | 14.4x | 11.7x | 9.9x | |
| EBITDA, Adj. | $13.5B | $4.2B | $3.9B | $7.3B | $7.6B | |
| YoY % | +325.3% | -69.1% | -6.1% | +86.1% | +4.6% | |
| Margin % | 59.7% | 48.9% | 48.8% | 55.1% | 52.7% | |
| EV / EBITDA | 8.2x | 17.9x | 29.6x | 21.2x | 18.8x | |
| EBIT | $13.4B | $4.1B | $3.9B | $7.2B | $7.6B | |
| YoY % | +332.6% | -69.4% | -5.5% | +87.1% | +4.6% | |
| Margin % | 59.4% | 48.1% | 48.3% | 54.8% | 52.5% | |
| EV / EBIT | 8.2x | 18.2x | 29.9x | 21.3x | 18.9x | |
| Net Income | $5.9B | $1.7B | $1.4B | $2.8B | $3.0B | |
| YoY % | +460.3% | -70.2% | -20.4% | +99.6% | +8.7% | |
| Net Margin | 25.9% | 20.5% | 17.3% | 21.0% | 20.9% | |
| EPS (GAAP) | $8.13 | $2.36 | $1.84 | $3.62 | $3.87 | |
| YoY % | +442.0% | -71.0% | -22.0% | +96.7% | +6.9% |