STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $55.0B | $56.9B | $44.6B | $43.0B | $40.0B | |
| YoY % | +42.6% | +3.5% | -21.6% | -3.7% | -7.0% | |
| P / Sales | 0.8x | 0.7x | 0.9x | 0.7x | 0.4x | |
| EV / Sales | 1.5x | 1.3x | 1.7x | 1.5x | 1.3x | |
| Gross Profit, Adj. | $10.8B | $8.6B | $4.9B | $4.6B | $2.5B | |
| YoY % | +107.4% | -20.5% | -43.0% | -5.6% | -45.0% | |
| Margin % | 19.6% | 15.1% | 10.9% | 10.7% | 6.3% | |
| EV / Gross Profit | 7.8x | 8.5x | 15.4x | 14.2x | 21.3x | |
| EBITDA, Adj. | $10.7B | $8.5B | $4.7B | $4.8B | $3.0B | |
| YoY % | +106.7% | -21.1% | -44.3% | +1.9% | -37.7% | |
| Margin % | 19.5% | 14.9% | 10.6% | 11.2% | 7.5% | |
| EV / EBITDA | 7.8x | 8.6x | 15.9x | 13.7x | 18.0x | |
| EBIT | $7.9B | $5.6B | $1.6B | $1.8B | $-1.7B | |
| YoY % | +389.8% | -29.1% | -71.8% | +14.6% | -194.2% | |
| Margin % | 14.3% | 9.8% | 3.5% | 4.2% | -4.2% | |
| EV / EBIT | 10.6x | 13.0x | 47.8x | 36.4x | -31.7x | |
| Net Income | $6.3B | $4.6B | $578.0M | $1.1B | $-2.6B | |
| YoY % | +412.6% | -27.0% | -87.4% | +91.0% | -338.6% | |
| Net Margin | 11.4% | 8.1% | 1.3% | 2.6% | -6.6% | |
| EPS (GAAP) | $8.38 | $6.28 | $0.82 | $1.57 | -$3.70 | |
| YoY % | +411.0% | -25.1% | -86.9% | +91.5% | -335.7% |