STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.0B | $4.9B | $5.2B | $6.3B | $7.2B | |
| YoY % | +19.0% | -2.5% | +7.6% | +20.4% | +15.1% | |
| P / Sales | 5.3x | 3.7x | 4.6x | 6.4x | 5.5x | |
| EV / Sales | 5.3x | 3.8x | 4.6x | 6.3x | 5.5x | |
| Gross Profit, Adj. | $2.9B | $2.8B | $3.0B | $3.7B | $4.3B | |
| YoY % | +16.5% | -2.9% | +7.1% | +23.0% | +15.1% | |
| Margin % | 58.0% | 57.7% | 57.5% | 58.7% | 58.7% | |
| EV / Gross Profit | 9.2x | 6.5x | 8.1x | 10.8x | 9.3x | |
| EBITDA, Adj. | $1.4B | $1.2B | $1.3B | $1.8B | $2.1B | |
| YoY % | +16.3% | -13.2% | +6.5% | +39.7% | +16.4% | |
| Margin % | 27.6% | 24.5% | 24.3% | 28.2% | 28.5% | |
| EV / EBITDA | 19.3x | 15.4x | 19.1x | 22.4x | 19.2x | |
| EBIT | $1.2B | $1.0B | $1.1B | $1.6B | $1.9B | |
| YoY % | +15.6% | -15.7% | +6.3% | +45.9% | +17.7% | |
| Margin % | 24.5% | 21.1% | 20.9% | 25.3% | 25.9% | |
| EV / EBIT | 21.7x | 17.8x | 22.2x | 25.0x | 21.1x | |
| Net Income | $1.1B | $973.6M | $1.3B | $1.4B | $1.7B | |
| YoY % | +9.1% | -10.0% | +32.5% | +9.4% | +17.9% | |
| Net Margin | 21.7% | 20.0% | 24.7% | 22.4% | 23.0% | |
| EPS (GAAP) | $5.61 | $5.04 | $6.71 | $7.30 | $8.59 | |
| YoY % | +8.5% | -10.2% | +33.1% | +8.8% | +17.7% |