STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.4B | $25.6B | $24.1B | $23.7B | $22.7B | |
| YoY % | +38.8% | +66.6% | -6.0% | -1.7% | -4.3% | |
| P / Sales | 3.4x | 2.9x | 2.9x | 2.9x | 2.5x | |
| EV / Sales | 4.1x | 3.3x | 3.4x | 3.4x | 3.3x | |
| Gross Profit, Adj. | $15.4B | $25.6B | $24.1B | $23.7B | $22.7B | |
| YoY % | +38.8% | +66.6% | -6.0% | -1.7% | -4.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4.1x | 3.3x | 3.4x | 3.4x | 3.3x | |
| EBITDA, Adj. | $6.9B | $13.8B | $13.2B | $12.6B | $11.7B | |
| YoY % | +37.3% | +101.2% | -4.4% | -4.8% | -6.7% | |
| Margin % | 44.7% | 53.9% | 54.8% | 53.1% | 51.7% | |
| EV / EBITDA | 9.1x | 6.1x | 6.2x | 6.4x | 6.5x | |
| EBIT | $2.8B | $9.9B | $9.5B | $8.1B | $6.4B | |
| YoY % | +671.6% | +248.2% | -3.9% | -15.2% | -20.4% | |
| Margin % | 18.5% | 38.6% | 39.5% | 34.1% | 28.3% | |
| EV / EBIT | 22.1x | 8.5x | 8.6x | 10.0x | 11.8x | |
| Net Income | $4.7B | $7.8B | $7.6B | $6.4B | $5.0B | |
| YoY % | +870.9% | +66.4% | -2.1% | -15.7% | -22.2% | |
| Net Margin | 30.3% | 30.3% | 31.5% | 27.0% | 22.0% | |
| EPS (GAAP) | $7.99 | $13.22 | $13.00 | $11.25 | $9.12 | |
| YoY % | +868.3% | +65.5% | -1.7% | -13.5% | -18.9% |