STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $37.5B | $43.8B | $38.3B | $35.8B | $34.2B | |
| YoY % | +68.3% | +16.7% | -12.6% | -6.5% | -4.5% | |
| P / Sales | 0.7x | 0.7x | 0.9x | 0.9x | 1.3x | |
| EV / Sales | 1.1x | 1.1x | 1.2x | 1.3x | 1.7x | |
| Gross Profit, Adj. | $8.0B | $16.0B | $8.6B | $8.1B | $7.2B | |
| YoY % | +132.0% | +99.2% | -46.0% | -6.4% | -11.1% | |
| Margin % | 21.4% | 36.5% | 22.5% | 22.5% | 21.0% | |
| EV / Gross Profit | 5.3x | 2.9x | 5.5x | 5.6x | 8.0x | |
| EBITDA, Adj. | $5.2B | $8.2B | $6.1B | $5.6B | $4.9B | |
| YoY % | +534.2% | +57.5% | -26.0% | -7.5% | -13.5% | |
| Margin % | 13.9% | 18.8% | 15.9% | 15.8% | 14.3% | |
| EV / EBITDA | 8.1x | 5.7x | 7.7x | 8.1x | 11.7x | |
| EBIT | $3.3B | $6.8B | $4.7B | $4.3B | $3.0B | |
| YoY % | +233.0% | +110.3% | -31.9% | -8.6% | -29.6% | |
| Margin % | 8.7% | 15.6% | 12.2% | 11.9% | 8.8% | |
| EV / EBIT | 13.1x | 6.9x | 10.1x | 10.7x | 19.1x | |
| Net Income | $2.5B | $5.4B | $3.7B | $3.3B | $2.4B | |
| YoY % | +233.5% | +118.2% | -31.8% | -9.5% | -28.7% | |
| Net Margin | 6.6% | 12.4% | 9.6% | 9.3% | 7.0% | |
| EPS (GAAP) | $3.48 | $8.43 | $6.41 | $6.29 | $4.72 | |
| YoY % | +237.5% | +142.2% | -24.0% | -1.9% | -25.0% |