STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.0B | $10.0B | $7.5B | $6.8B | $7.2B | |
| YoY % | +37.9% | +44.0% | -24.8% | -9.2% | +4.6% | |
| P / Sales | 1.8x | 0.9x | 0.9x | 0.9x | 1.0x | |
| EV / Sales | 2.6x | 1.5x | 1.5x | 1.7x | 1.9x | |
| Gross Profit, Adj. | $2.6B | $5.0B | $2.7B | $2.3B | $2.2B | |
| YoY % | +75.2% | +92.7% | -46.9% | -15.5% | -3.1% | |
| Margin % | 37.5% | 50.2% | 35.4% | 33.0% | 30.6% | |
| EV / Gross Profit | 7.0x | 3.0x | 4.3x | 5.0x | 6.1x | |
| EBITDA, Adj. | $1.7B | $4.0B | $1.7B | $1.4B | $1.2B | |
| YoY % | +146.0% | +136.1% | -58.8% | -18.4% | -14.3% | |
| Margin % | 24.4% | 40.1% | 22.0% | 19.7% | 16.2% | |
| EV / EBITDA | 10.8x | 3.7x | 7.0x | 8.4x | 11.5x | |
| EBIT | $1.2B | $3.5B | $1.1B | $754.0M | $542.0M | |
| YoY % | +499.0% | +190.6% | -68.2% | -32.6% | -28.1% | |
| Margin % | 17.4% | 35.1% | 14.8% | 11.0% | 7.6% | |
| EV / EBIT | 15.1x | 4.3x | 10.4x | 15.1x | 24.5x | |
| Net Income | $783.0M | $2.2B | $647.0M | $407.0M | $226.0M | |
| YoY % | +7018.2% | +175.7% | -70.0% | -37.1% | -44.5% | |
| Net Margin | 11.3% | 21.6% | 8.6% | 5.9% | 3.2% | |
| EPS (GAAP) | $0.60 | $1.67 | $0.50 | $0.32 | $0.18 | |
| YoY % | +5900.0% | +178.3% | -70.1% | -36.0% | -43.8% |