STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.6B | $6.6B | $10.0B | $11.3B | $12.6B | |
| YoY % | +27.7% | -31.8% | +52.6% | +13.2% | +11.4% | |
| P / Sales | 1.9x | 2.5x | 1.7x | 2.0x | 2.0x | |
| EV / Sales | 3.7x | 5.2x | 3.6x | 3.9x | 3.9x | |
| Gross Profit, Adj. | $3.8B | $-618.0M | $2.4B | $2.9B | $3.1B | |
| YoY % | +10.8% | -116.4% | +481.1% | +25.0% | +4.2% | |
| Margin % | 39.2% | -9.4% | 23.5% | 26.0% | 24.3% | |
| EV / Gross Profit | 9.5x | -55.7x | 15.5x | 15.0x | 16.1x | |
| EBITDA, Adj. | $3.9B | $-514.0M | $2.4B | $3.0B | $3.2B | |
| YoY % | +132.8% | -113.3% | +575.1% | +24.5% | +5.3% | |
| Margin % | 40.2% | -7.8% | 24.4% | 26.8% | 25.3% | |
| EV / EBITDA | 9.2x | -67.0x | 14.9x | 14.6x | 15.4x | |
| EBIT | $3.8B | $-641.0M | $2.3B | $2.9B | $3.0B | |
| YoY % | +141.5% | -117.1% | +463.5% | +24.9% | +4.2% | |
| Margin % | 39.0% | -9.8% | 23.3% | 25.7% | 24.0% | |
| EV / EBIT | 9.5x | -53.7x | 15.7x | 15.2x | 16.3x | |
| Net Income | $3.0B | $-487.0M | $1.8B | $2.3B | $2.4B | |
| YoY % | +144.1% | -116.4% | +478.4% | +24.4% | +4.4% | |
| Net Margin | 30.8% | -7.4% | 18.4% | 20.2% | 18.9% | |
| EPS (GAAP) | $18.24 | -$3.06 | $11.66 | $14.53 | $15.17 | |
| YoY % | +143.5% | -116.8% | +481.0% | +24.6% | +4.4% |