STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.8B | $19.8B | $15.1B | $15.9B | $16.8B | |
| YoY % | +194.2% | +44.2% | -23.6% | +5.1% | +5.4% | |
| P / Sales | 2.1x | 1.9x | 1.9x | 1.3x | 1.4x | |
| EV / Sales | 2.8x | 2.5x | 2.8x | 2.2x | 2.3x | |
| Gross Profit, Adj. | $7.4B | $11.3B | $7.8B | $7.9B | $7.6B | |
| YoY % | +107.9% | +52.4% | -30.6% | +1.8% | -4.5% | |
| Margin % | 53.7% | 56.7% | 51.5% | 49.9% | 45.2% | |
| EV / Gross Profit | 5.2x | 4.5x | 5.3x | 4.5x | 5.2x | |
| EBITDA, Adj. | $7.0B | $10.8B | $7.4B | $7.4B | $7.0B | |
| YoY % | +580.1% | +54.2% | -31.9% | +0.6% | -4.9% | |
| Margin % | 51.0% | 54.6% | 48.7% | 46.6% | 42.0% | |
| EV / EBITDA | 5.5x | 4.7x | 5.7x | 4.8x | 5.6x | |
| EBIT | $4.6B | $8.6B | $4.8B | $4.2B | $3.2B | |
| YoY % | +252.9% | +86.9% | -44.0% | -13.7% | -23.1% | |
| Margin % | 33.5% | 43.4% | 31.8% | 26.1% | 19.1% | |
| EV / EBIT | 8.4x | 5.9x | 8.7x | 8.6x | 12.3x | |
| Net Income | $2.8B | $6.0B | $3.7B | $2.9B | $2.6B | |
| YoY % | +208.9% | +114.1% | -37.1% | -22.8% | -8.6% | |
| Net Margin | 20.2% | 30.0% | 24.7% | 18.2% | 15.7% | |
| EPS (GAAP) | $4.19 | $9.12 | $5.84 | $4.56 | $4.17 | |
| YoY % | +161.8% | +117.7% | -36.0% | -21.9% | -8.6% |