STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $44.0B | $52.6B | $61.3B | $51.7B | $45.7B | |
| YoY % | +23.9% | +19.4% | +16.5% | -15.6% | -11.7% | |
| P / Sales | 2.6x | 2.3x | 1.8x | 2.2x | 2.7x | |
| EV / Sales | 3.9x | 3.5x | 3.0x | 3.7x | 4.3x | |
| Gross Profit, Adj. | $14.9B | $17.2B | $23.5B | $20.9B | $17.5B | |
| YoY % | +25.7% | +15.6% | +36.5% | -11.0% | -16.3% | |
| Margin % | 33.9% | 32.8% | 38.4% | 40.5% | 38.4% | |
| EV / Gross Profit | 11.4x | 10.8x | 7.8x | 9.1x | 11.3x | |
| EBITDA, Adj. | $10.6B | $12.1B | $17.5B | $14.7B | $11.7B | |
| YoY % | +46.9% | +13.5% | +44.6% | -16.0% | -20.6% | |
| Margin % | 24.2% | 23.0% | 28.5% | 28.4% | 25.5% | |
| EV / EBITDA | 16.0x | 15.4x | 10.5x | 13.0x | 16.9x | |
| EBIT | $8.6B | $10.2B | $15.5B | $12.6B | $9.4B | |
| YoY % | +67.5% | +18.5% | +51.9% | -18.9% | -24.9% | |
| Margin % | 19.5% | 19.4% | 25.3% | 24.3% | 20.6% | |
| EV / EBIT | 19.8x | 18.3x | 11.8x | 15.2x | 20.9x | |
| Net Income | $6.0B | $7.1B | $10.2B | $7.1B | $5.0B | |
| YoY % | +116.8% | +19.6% | +42.6% | -30.2% | -29.2% | |
| Net Margin | 13.5% | 13.6% | 16.6% | 13.7% | 11.0% | |
| EPS (GAAP) | $18.99 | $23.28 | $34.63 | $25.62 | $18.50 | |
| YoY % | +118.5% | +22.6% | +48.8% | -26.0% | -27.8% |