STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.2B | $14.9B | $16.2B | $17.7B | $21.2B | |
| YoY % | +74.9% | +45.8% | +9.3% | +9.3% | +19.5% | |
| P / Sales | 5.9x | 5.2x | 4.3x | 3.7x | 1.7x | |
| EV / Sales | 10.0x | 8.0x | 7.0x | 6.6x | 4.3x | |
| Gross Profit, Adj. | $4.9B | $7.0B | $8.1B | $9.7B | $12.6B | |
| YoY % | +77.1% | +44.3% | +15.0% | +20.3% | +29.1% | |
| Margin % | 47.9% | 47.4% | 49.9% | 54.9% | 59.4% | |
| EV / Gross Profit | 21.0x | 16.8x | 14.0x | 12.0x | 7.2x | |
| EBITDA, Adj. | $3.2B | $4.6B | $5.5B | $6.9B | $8.9B | |
| YoY % | +56.7% | +41.7% | +19.3% | +25.0% | +29.2% | |
| Margin % | 31.9% | 31.0% | 33.8% | 38.6% | 41.8% | |
| EV / EBITDA | 31.5x | 25.7x | 20.6x | 17.0x | 10.2x | |
| EBIT | $1.6B | $1.4B | $2.3B | $3.7B | $5.7B | |
| YoY % | +4.5% | -12.9% | +64.8% | +61.1% | +54.6% | |
| Margin % | 15.6% | 9.3% | 14.1% | 20.8% | 26.9% | |
| EV / EBIT | 64.1x | 85.2x | 49.5x | 31.7x | 15.9x | |
| Net Income | $893.0M | $958.0M | $1.3B | $2.5B | $3.5B | |
| YoY % | -24.8% | +7.3% | +39.2% | +89.7% | +37.5% | |
| Net Margin | 8.8% | 6.5% | 8.2% | 14.3% | 16.4% | |
| EPS (GAAP) | $1.71 | $1.40 | $1.99 | $3.91 | $6.34 | |
| YoY % | -40.4% | -18.1% | +42.1% | +96.5% | +62.1% |