STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.8B | $23.0B | $40.0B | $46.0B | $44.2B | |
| YoY % | -0.6% | +22.5% | +73.6% | +15.0% | -3.9% | |
| P / Sales | 2.9x | 1.8x | 0.8x | 1.3x | 1.8x | |
| EV / Sales | 35.4x | 29.3x | 17.0x | 16.5x | 18.5x | |
| Gross Profit, Adj. | $16.2B | $16.0B | $16.8B | $18.4B | $20.7B | |
| YoY % | +14.9% | -0.8% | +4.8% | +9.3% | +12.8% | |
| Margin % | 85.9% | 69.6% | 42.0% | 39.9% | 46.9% | |
| EV / Gross Profit | 41.2x | 42.0x | 40.6x | 41.3x | 39.5x | |
| EBITDA, Adj. | $6.7B | $5.9B | $5.0B | $6.6B | $7.8B | |
| YoY % | +83.2% | -12.9% | -14.2% | +30.9% | +18.3% | |
| Margin % | 35.7% | 25.4% | 12.6% | 14.3% | 17.6% | |
| EV / EBITDA | 99.2x | 115.1x | 135.7x | 115.3x | 105.1x | |
| EBIT | $6.7B | $5.9B | $5.0B | $6.6B | $7.8B | |
| YoY % | +83.2% | -12.9% | -14.2% | +30.9% | +18.3% | |
| Margin % | 35.7% | 25.4% | 12.6% | 14.3% | 17.6% | |
| EV / EBIT | 99.2x | 115.1x | 135.7x | 115.3x | 105.1x | |
| Net Income | $5.1B | $4.4B | $3.4B | $4.9B | $5.7B | |
| YoY % | +84.0% | -12.3% | -23.2% | +44.1% | +16.7% | |
| Net Margin | 26.9% | 19.3% | 8.5% | 10.7% | 13.0% | |
| EPS (GAAP) | $5.62 | $4.91 | $3.73 | $5.22 | $6.10 | |
| YoY % | -8.9% | -12.6% | -24.0% | +39.9% | +16.9% |