STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $24.4B | $24.9B | $23.6B | $25.5B | |
| YoY % | — | +2.0% | -5.4% | +8.3% | |
| P / Sales | 1.1x | 1.5x | 3.0x | 4.3x | |
| EV / Sales | 2.5x | 3.1x | 4.5x | 5.9x | |
| Gross Profit, Adj. | $7.0B | $8.9B | $12.1B | $10.9B | |
| YoY % | — | +27.7% | +36.2% | -10.7% | |
| Margin % | 28.6% | 35.8% | 51.5% | 42.5% | |
| EV / Gross Profit | 8.9x | 8.6x | 8.8x | 13.8x | |
| EBITDA, Adj. | $2.9B | $4.1B | $7.0B | $5.7B | |
| YoY % | — | +40.0% | +70.4% | -18.5% | |
| Margin % | 12.0% | 16.4% | 29.6% | 22.3% | |
| EV / EBITDA | 21.2x | 18.7x | 15.3x | 26.3x | |
| EBIT | $499.0M | $1.6B | $4.3B | $3.1B | |
| YoY % | — | +217.2% | +170.4% | -27.9% | |
| Margin % | 2.0% | 6.4% | 18.2% | 12.1% | |
| EV / EBIT | 124.4x | 48.3x | 25.0x | 48.5x | |
| Net Income | $-160.0M | $1.6B | $3.7B | $2.3B | |
| YoY % | — | +1114.4% | +131.0% | -38.1% | |
| Net Margin | -0.7% | 6.5% | 15.9% | 9.1% | |
| EPS (GAAP) | -$0.49 | $5.01 | $11.89 | $7.40 | |
| YoY % | — | +1122.4% | +137.3% | -37.8% |