STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.0B | $36.5B | $30.8B | $28.9B | $32.2B | |
| YoY % | +89.2% | +40.4% | -15.6% | -6.1% | +11.3% | |
| P / Sales | 1.0x | 1.6x | 2.4x | 2.3x | 2.2x | |
| EV / Sales | 2.2x | 2.4x | 3.2x | 3.4x | 3.3x | |
| Gross Profit, Adj. | $26.0B | $36.5B | $30.8B | $28.9B | $32.2B | |
| YoY % | +89.2% | +40.4% | -15.6% | -6.1% | +11.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.2x | 2.4x | 3.2x | 3.4x | 3.3x | |
| EBITDA, Adj. | $12.1B | $16.3B | $12.7B | $11.4B | $12.8B | |
| YoY % | +174.0% | +35.2% | -21.8% | -10.2% | +12.2% | |
| Margin % | 46.4% | 44.6% | 41.3% | 39.5% | 39.9% | |
| EV / EBITDA | 4.6x | 5.4x | 7.8x | 8.6x | 8.2x | |
| EBIT | $7.5B | $10.9B | $7.9B | $6.8B | $6.0B | |
| YoY % | +2252.9% | +44.5% | -27.4% | -14.2% | -11.6% | |
| Margin % | 29.0% | 29.8% | 25.6% | 23.4% | 18.6% | |
| EV / EBIT | 7.4x | 8.0x | 12.5x | 14.5x | 17.5x | |
| Net Income | $6.1B | $8.1B | $6.2B | $4.3B | $7.9B | |
| YoY % | +1874.5% | +32.9% | -22.9% | -31.5% | +85.3% | |
| Net Margin | 23.3% | 22.1% | 20.2% | 14.7% | 24.5% | |
| EPS (GAAP) | $5.11 | $3.51 | $2.82 | $1.99 | $3.76 | |
| YoY % | +1862.1% | -31.3% | -19.7% | -29.4% | +88.9% |