STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $257.6B | $282.8B | $307.4B | $350.0B | $402.8B | |
| YoY % | +41.2% | +9.8% | +8.7% | +13.9% | +15.1% | |
| P / Sales | 8.1x | 4.2x | 5.8x | 6.8x | 9.5x | |
| EV / Sales | 8.5x | 4.5x | 6.1x | 7.1x | 9.9x | |
| Gross Profit, Adj. | $146.7B | $156.6B | $174.1B | $203.7B | $240.3B | |
| YoY % | +50.0% | +6.8% | +11.1% | +17.0% | +18.0% | |
| Margin % | 56.9% | 55.4% | 56.6% | 58.2% | 59.7% | |
| EV / Gross Profit | 14.9x | 8.1x | 10.7x | 12.1x | 16.6x | |
| EBITDA, Adj. | $89.0B | $88.3B | $96.2B | $127.7B | $150.2B | |
| YoY % | +62.0% | -0.8% | +9.0% | +32.7% | +17.6% | |
| Margin % | 34.5% | 31.2% | 31.3% | 36.5% | 37.3% | |
| EV / EBITDA | 24.5x | 14.4x | 19.4x | 19.4x | 26.5x | |
| EBIT | $78.7B | $74.8B | $84.3B | $112.4B | $129.0B | |
| YoY % | +90.9% | -4.9% | +12.6% | +33.3% | +14.8% | |
| Margin % | 30.6% | 26.5% | 27.4% | 32.1% | 32.0% | |
| EV / EBIT | 27.7x | 16.9x | 22.2x | 22.0x | 30.9x | |
| Net Income | $76.0B | $60.0B | $73.8B | $100.1B | $132.2B | |
| YoY % | +88.8% | -21.1% | +23.0% | +35.7% | +32.0% | |
| Net Margin | 29.5% | 21.2% | 24.0% | 28.6% | 32.8% | |
| EPS (GAAP) | $5.61 | $4.56 | $5.80 | $8.04 | $10.81 | |
| YoY % | +91.5% | -18.7% | +27.2% | +38.6% | +34.5% |