STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $33.4B | $35.5B | $38.6B | $39.4B | $43.9B | |
| YoY % | +6.6% | +6.3% | +8.8% | +2.0% | +11.6% | |
| P / Sales | 4.5x | 3.6x | 3.7x | 3.4x | 4.6x | |
| EV / Sales | 6.7x | 5.2x | 5.1x | 4.7x | 5.8x | |
| Gross Profit, Adj. | $22.4B | $23.9B | $27.7B | $28.0B | $31.8B | |
| YoY % | +5.8% | +7.0% | +15.8% | +1.1% | +13.5% | |
| Margin % | 66.9% | 67.4% | 71.8% | 71.2% | 72.4% | |
| EV / Gross Profit | 10.0x | 7.6x | 7.1x | 6.7x | 8.1x | |
| EBITDA, Adj. | $6.0B | $7.8B | $8.6B | $5.0B | $10.7B | |
| YoY % | +11.4% | +29.5% | +10.3% | -41.2% | +111.4% | |
| Margin % | 18.0% | 21.9% | 22.2% | 12.8% | 24.3% | |
| EV / EBITDA | 37.3x | 23.5x | 22.8x | 37.0x | 24.0x | |
| EBIT | $6.0B | $7.8B | $8.6B | $5.0B | $10.7B | |
| YoY % | +11.4% | +29.5% | +10.3% | -41.2% | +111.4% | |
| Margin % | 18.0% | 21.9% | 22.2% | 12.8% | 24.3% | |
| EV / EBIT | 37.3x | 23.5x | 22.8x | 37.0x | 24.0x | |
| Net Income | $4.8B | $18.1B | $6.3B | $3.2B | $7.7B | |
| YoY % | -42.1% | +280.6% | -65.3% | -48.5% | +137.9% | |
| Net Margin | 14.2% | 51.0% | 16.2% | 8.2% | 17.5% | |
| EPS (GAAP) | $1.17 | $4.43 | $1.53 | $0.78 | $1.87 | |
| YoY % | -43.2% | +278.6% | -65.5% | -49.0% | +139.7% |