STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $32.0B | $38.4B | $49.5B | $53.9B | $69.3B | |
| YoY % | +1.4% | +19.8% | +29.0% | +9.0% | +28.4% | |
| P / Sales | 2.0x | 1.0x | 1.0x | 1.3x | 1.9x | |
| EV / Sales | 13.5x | 11.3x | 9.4x | 9.2x | 9.9x | |
| Gross Profit, Adj. | $30.4B | $34.3B | $36.8B | $39.1B | $53.4B | |
| YoY % | +6.9% | +12.5% | +7.4% | +6.3% | +36.6% | |
| Margin % | 95.0% | 89.3% | 74.3% | 72.5% | 77.2% | |
| EV / Gross Profit | 14.2x | 12.7x | 12.7x | 12.6x | 12.8x | |
| EBITDA, Adj. | $15.8B | $9.2B | $6.0B | $5.9B | $2.3B | |
| YoY % | +393.6% | -41.6% | -34.6% | -2.2% | -61.4% | |
| Margin % | 49.4% | 24.1% | 12.2% | 11.0% | 3.3% | |
| EV / EBITDA | 27.3x | 47.0x | 77.1x | 83.7x | 299.7x | |
| EBIT | $15.8B | $9.2B | $6.0B | $5.9B | $2.3B | |
| YoY % | +393.6% | -41.6% | -34.6% | -2.2% | -61.4% | |
| Margin % | 49.4% | 24.1% | 12.2% | 11.0% | 3.3% | |
| EV / EBIT | 27.3x | 47.0x | 77.1x | 83.7x | 299.7x | |
| Net Income | $12.0B | $7.0B | $4.6B | $4.4B | $2.2B | |
| YoY % | +403.8% | -41.1% | -35.0% | -3.0% | -50.9% | |
| Net Margin | 37.4% | 18.4% | 9.3% | 8.2% | 3.1% | |
| EPS (GAAP) | $26.94 | $17.91 | $11.95 | $11.59 | $4.03 | |
| YoY % | +420.1% | -33.5% | -33.3% | -3.0% | -65.2% |