STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $65.0B | $68.7B | $108.4B | $126.9B | $125.1B | |
| YoY % | +21.5% | +5.7% | +57.8% | +17.0% | -1.4% | |
| P / Sales | 2.1x | 1.8x | 1.2x | 1.5x | 2.2x | |
| EV / Sales | 18.9x | 17.6x | 13.1x | 12.3x | 14.4x | |
| Gross Profit, Adj. | $59.3B | $47.4B | $46.3B | $53.5B | $58.3B | |
| YoY % | +33.2% | -20.2% | -2.3% | +15.7% | +8.9% | |
| Margin % | 91.3% | 68.9% | 42.7% | 42.2% | 46.6% | |
| EV / Gross Profit | 20.7x | 25.5x | 30.6x | 29.2x | 30.9x | |
| EBITDA, Adj. | $27.0B | $13.5B | $10.7B | $18.4B | $21.9B | |
| YoY % | +116.7% | -50.1% | -20.4% | +71.3% | +18.8% | |
| Margin % | 41.6% | 19.6% | 9.9% | 14.5% | 17.5% | |
| EV / EBITDA | 45.4x | 89.5x | 132.0x | 85.0x | 82.3x | |
| EBIT | $27.0B | $13.5B | $10.7B | $18.4B | $21.9B | |
| YoY % | +116.7% | -50.1% | -20.4% | +71.3% | +18.8% | |
| Margin % | 41.6% | 19.6% | 9.9% | 14.5% | 17.5% | |
| EV / EBIT | 45.4x | 89.5x | 132.0x | 85.0x | 82.3x | |
| Net Income | $21.2B | $10.8B | $7.9B | $13.5B | $16.3B | |
| YoY % | +137.3% | -49.1% | -26.5% | +71.1% | +20.5% | |
| Net Margin | 32.5% | 15.7% | 7.3% | 10.7% | 13.0% | |
| EPS (GAAP) | $59.45 | $30.06 | $22.87 | $40.54 | $51.32 | |
| YoY % | +140.3% | -49.4% | -23.9% | +77.3% | +26.6% |