STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.7B | $11.6B | $11.8B | $13.7B | $14.4B | |
| YoY % | +45.2% | -26.1% | +1.6% | +16.4% | +5.6% | |
| P / Sales | 1.0x | 0.9x | 1.1x | 1.1x | 1.0x | |
| EV / Sales | 3.9x | 5.7x | 7.1x | 7.2x | 7.8x | |
| Gross Profit, Adj. | $9.5B | $7.1B | $6.0B | $7.4B | $7.7B | |
| YoY % | +38.3% | -25.7% | -15.3% | +23.2% | +4.5% | |
| Margin % | 60.8% | 61.1% | 50.9% | 53.9% | 53.3% | |
| EV / Gross Profit | 6.5x | 9.4x | 13.9x | 13.4x | 14.6x | |
| EBITDA, Adj. | $4.1B | $2.3B | $1.5B | $2.7B | $2.5B | |
| YoY % | +85.8% | -43.1% | -37.5% | +84.2% | -7.7% | |
| Margin % | 26.2% | 20.2% | 12.4% | 19.7% | 17.2% | |
| EV / EBITDA | 15.0x | 28.4x | 57.1x | 36.6x | 45.2x | |
| EBIT | $3.7B | $1.8B | $867.0M | $2.0B | $1.6B | |
| YoY % | +95.9% | -49.8% | -53.0% | +125.0% | -16.0% | |
| Margin % | 23.5% | 16.0% | 7.4% | 14.3% | 11.3% | |
| EV / EBIT | 16.7x | 36.0x | 96.2x | 50.5x | 68.5x | |
| Net Income | $2.8B | $1.3B | $517.0M | $1.3B | $602.0M | |
| YoY % | +96.0% | -53.7% | -60.0% | +145.6% | -52.6% | |
| Net Margin | 17.9% | 11.2% | 4.4% | 9.3% | 4.2% | |
| EPS (GAAP) | $9.75 | $4.67 | $1.91 | $4.65 | $2.21 | |
| YoY % | +95.4% | -52.1% | -59.1% | +143.5% | -52.5% |