STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $47.1B | $39.3B | $32.9B | $37.3B | $47.5B | |
| YoY % | +20.4% | -16.5% | -16.1% | +13.1% | +27.5% | |
| P / Sales | 1.7x | 2.0x | 2.3x | 2.5x | 2.2x | |
| EV / Sales | 3.9x | 5.0x | 4.8x | 5.2x | 4.5x | |
| Gross Profit, Adj. | $18.4B | $15.3B | $16.8B | $17.0B | $19.8B | |
| YoY % | -0.3% | -16.9% | +10.1% | +1.2% | +16.2% | |
| Margin % | 39.0% | 38.9% | 51.1% | 45.7% | 41.7% | |
| EV / Gross Profit | 10.0x | 12.7x | 9.4x | 11.4x | 10.9x | |
| EBITDA, Adj. | $11.7B | $9.2B | $10.3B | $10.5B | $12.5B | |
| YoY % | -0.1% | -21.0% | +12.1% | +1.3% | +19.8% | |
| Margin % | 24.8% | 23.5% | 31.3% | 28.1% | 26.4% | |
| EV / EBITDA | 15.8x | 21.1x | 15.3x | 18.6x | 17.2x | |
| EBIT | $7.8B | $3.8B | $6.5B | $6.7B | $8.0B | |
| YoY % | -1.9% | -51.1% | +71.1% | +3.0% | +18.7% | |
| Margin % | 16.6% | 9.7% | 19.8% | 18.0% | 16.8% | |
| EV / EBIT | 23.6x | 51.0x | 24.1x | 29.0x | 26.9x | |
| Net Income | $5.8B | $1.9B | $4.4B | $3.5B | $5.2B | |
| YoY % | +95.0% | -67.2% | +131.0% | -20.1% | +46.3% | |
| Net Margin | 12.4% | 4.9% | 13.4% | 9.4% | 10.8% | |
| EPS (GAAP) | $2.87 | $0.94 | $2.14 | $1.63 | $2.35 | |
| YoY % | +93.9% | -67.2% | +127.7% | -23.8% | +44.2% |