STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $40.8B | $58.2B | $49.7B | $56.2B | $52.6B | |
| YoY % | +50.0% | +42.6% | -14.6% | +13.1% | -6.4% | |
| P / Sales | 1.2x | 0.9x | 1.2x | 1.2x | 1.3x | |
| EV / Sales | 2.1x | 1.6x | 2.0x | 2.1x | 2.2x | |
| Gross Profit, Adj. | $7.0B | $6.7B | $49.7B | $56.2B | $52.6B | |
| YoY % | +45.3% | -4.7% | +643.8% | +13.1% | -6.4% | |
| Margin % | 17.2% | 11.5% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 12.3x | 14.0x | 2.0x | 2.1x | 2.2x | |
| EBITDA, Adj. | $7.7B | $8.7B | $8.8B | $9.4B | $9.5B | |
| YoY % | +14.6% | +12.8% | +1.4% | +6.7% | +1.3% | |
| Margin % | 18.9% | 14.9% | 17.7% | 16.7% | 18.1% | |
| EV / EBITDA | 11.2x | 10.8x | 11.4x | 12.3x | 12.2x | |
| EBIT | $5.5B | $6.4B | $6.5B | $6.9B | $6.9B | |
| YoY % | +19.8% | +16.7% | +0.4% | +7.2% | -0.4% | |
| Margin % | 13.5% | 11.1% | 13.0% | 12.3% | 13.1% | |
| EV / EBIT | 15.7x | 14.5x | 15.5x | 16.7x | 16.9x | |
| Net Income | $4.6B | $5.4B | $5.5B | $5.9B | $5.8B | |
| YoY % | +22.8% | +18.4% | +1.6% | +6.7% | -1.5% | |
| Net Margin | 11.3% | 9.4% | 11.1% | 10.5% | 11.0% | |
| EPS (GAAP) | $2.10 | $2.50 | $2.52 | $2.69 | $2.66 | |
| YoY % | +22.8% | +19.0% | +0.8% | +6.7% | -1.1% |