STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.1B | $8.0B | $10.8B | $12.0B | $12.5B | |
| YoY % | +16.1% | +30.8% | +36.3% | +10.4% | +4.4% | |
| P / Sales | 3.3x | 2.6x | 1.7x | 2.0x | 2.1x | |
| EV / Sales | 28.4x | 23.1x | 17.3x | 17.3x | 18.0x | |
| Gross Profit, Adj. | $6.0B | $7.3B | $7.4B | $7.4B | $8.2B | |
| YoY % | +24.4% | +21.1% | +1.5% | +0.3% | +10.6% | |
| Margin % | 98.5% | 91.2% | 67.9% | 61.7% | 65.4% | |
| EV / Gross Profit | 28.8x | 25.4x | 25.4x | 28.0x | 27.6x | |
| EBITDA, Adj. | $1.6B | $2.8B | $2.4B | $2.4B | $2.7B | |
| YoY % | +63.7% | +73.7% | -13.7% | +0.8% | +11.9% | |
| Margin % | 26.2% | 34.8% | 22.0% | 20.1% | 21.5% | |
| EV / EBITDA | 108.6x | 66.6x | 78.6x | 86.1x | 83.7x | |
| EBIT | $1.6B | $2.8B | $2.4B | $2.4B | $2.7B | |
| YoY % | +63.7% | +73.7% | -13.7% | +0.8% | +11.9% | |
| Margin % | 26.2% | 34.8% | 22.0% | 20.1% | 21.5% | |
| EV / EBIT | 108.6x | 66.6x | 78.6x | 86.1x | 83.7x | |
| Net Income | $1.2B | $2.1B | $1.8B | $1.8B | $2.1B | |
| YoY % | +60.8% | +84.3% | -14.5% | -0.9% | +15.9% | |
| Net Margin | 19.0% | 26.7% | 16.8% | 15.1% | 16.7% | |
| EPS (GAAP) | $0.90 | $1.45 | $1.24 | $1.22 | $1.39 | |
| YoY % | +30.4% | +61.1% | -14.5% | -1.6% | +13.9% |