STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.3B | $12.4B | $13.0B | $13.4B | $17.2B | |
| YoY % | +28.3% | +0.6% | +5.0% | +3.5% | +28.1% | |
| P / Sales | 1.0x | 1.0x | 1.0x | 1.5x | 1.0x | |
| EV / Sales | 1.4x | 1.4x | 1.4x | 1.9x | 1.6x | |
| Gross Profit, Adj. | $4.7B | $4.3B | $4.5B | $4.8B | $5.7B | |
| YoY % | +54.5% | -9.1% | +5.8% | +6.4% | +17.4% | |
| Margin % | 38.3% | 34.6% | 34.9% | 35.9% | 32.9% | |
| EV / Gross Profit | 3.6x | 4.0x | 4.0x | 5.2x | 4.9x | |
| EBITDA, Adj. | $2.4B | $1.8B | $1.7B | $1.9B | $1.7B | |
| YoY % | +120.8% | -22.4% | -8.3% | +11.8% | -6.7% | |
| Margin % | 19.2% | 14.8% | 12.9% | 13.9% | 10.2% | |
| EV / EBITDA | 7.2x | 9.4x | 10.9x | 13.5x | 15.9x | |
| EBIT | $2.0B | $1.5B | $1.3B | $1.5B | $1.1B | |
| YoY % | +174.4% | -28.1% | -12.3% | +14.9% | -25.6% | |
| Margin % | 16.5% | 11.8% | 9.9% | 11.0% | 6.4% | |
| EV / EBIT | 8.3x | 11.7x | 14.3x | 17.1x | 25.4x | |
| Net Income | $1.5B | $1.0B | $1.0B | $1.2B | $849.2M | |
| YoY % | +186.6% | -31.4% | +0.3% | +11.4% | -27.1% | |
| Net Margin | 12.4% | 8.4% | 8.1% | 8.7% | 4.9% | |
| EPS (GAAP) | $13.87 | $10.78 | $12.18 | $14.05 | $9.97 | |
| YoY % | +142.5% | -22.3% | +13.0% | +15.4% | -29.0% |