STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.2B | $7.5B | $5.9B | $6.1B | $7.4B | |
| YoY % | +31.6% | -18.5% | -20.9% | +2.0% | +21.6% | |
| P / Sales | 0.9x | 0.8x | 1.1x | 1.1x | 0.9x | |
| EV / Sales | 2.0x | 2.0x | 2.5x | 2.4x | 2.1x | |
| Gross Profit, Adj. | $6.2B | $4.6B | $3.9B | $3.9B | $4.8B | |
| YoY % | +29.3% | -25.5% | -16.0% | +0.3% | +25.2% | |
| Margin % | 66.8% | 61.1% | 64.9% | 63.8% | 65.7% | |
| EV / Gross Profit | 2.9x | 3.2x | 3.9x | 3.8x | 3.2x | |
| EBITDA, Adj. | $3.0B | $1.6B | $1.3B | $1.3B | $2.0B | |
| YoY % | +41.4% | -46.1% | -16.1% | -4.7% | +59.3% | |
| Margin % | 32.1% | 21.3% | 22.6% | 21.1% | 27.6% | |
| EV / EBITDA | 6.1x | 9.3x | 11.1x | 11.6x | 7.7x | |
| EBIT | $3.0B | $1.6B | $1.3B | $1.3B | $2.0B | |
| YoY % | +45.2% | -46.1% | -16.1% | -4.7% | +59.3% | |
| Margin % | 32.1% | 21.3% | 22.6% | 21.1% | 27.6% | |
| EV / EBIT | 6.1x | 9.3x | 11.1x | 11.6x | 7.7x | |
| Net Income | $1.2B | $263.0M | $216.8M | $131.1M | $621.8M | |
| YoY % | +78.3% | -78.8% | -17.6% | -39.5% | +374.3% | |
| Net Margin | 13.5% | 3.5% | 3.6% | 2.2% | 8.4% | |
| EPS (GAAP) | $11.14 | $2.45 | $2.07 | $1.26 | $6.00 | |
| YoY % | +80.8% | -78.0% | -15.5% | -39.1% | +376.2% |