STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.7B | $6.2B | $7.1B | $8.4B | $10.1B | |
| YoY % | +31.0% | +9.0% | +14.5% | +17.2% | +20.5% | |
| P / Sales | 23.0x | 15.5x | 16.6x | 22.6x | 20.4x | |
| EV / Sales | 23.1x | 15.5x | 16.5x | 22.6x | 20.3x | |
| Gross Profit, Adj. | $4.0B | $4.2B | $4.7B | $5.6B | $6.6B | |
| YoY % | +38.4% | +6.0% | +12.7% | +19.1% | +17.9% | |
| Margin % | 69.3% | 67.4% | 66.4% | 67.5% | 66.0% | |
| EV / Gross Profit | 33.3x | 23.0x | 24.9x | 33.6x | 30.8x | |
| EBITDA, Adj. | $2.2B | $2.0B | $2.2B | $2.8B | $3.6B | |
| YoY % | +60.3% | -8.5% | +12.8% | +28.2% | +27.2% | |
| Margin % | 37.7% | 31.7% | 31.2% | 34.1% | 36.0% | |
| EV / EBITDA | 61.2x | 49.0x | 52.9x | 66.4x | 56.5x | |
| EBIT | $1.8B | $1.6B | $1.8B | $2.3B | $2.9B | |
| YoY % | +73.5% | -13.4% | +12.0% | +32.9% | +25.4% | |
| Margin % | 31.9% | 25.3% | 24.8% | 28.1% | 29.3% | |
| EV / EBIT | 72.3x | 61.1x | 66.6x | 80.5x | 69.5x | |
| Net Income | $1.7B | $1.3B | $1.8B | $2.3B | $2.9B | |
| YoY % | +60.7% | -22.4% | +36.0% | +29.2% | +23.0% | |
| Net Margin | 29.9% | 21.3% | 25.2% | 27.8% | 28.4% | |
| EPS (GAAP) | $4.66 | $3.65 | $5.03 | $6.42 | $7.87 | |
| YoY % | +58.5% | -21.7% | +37.8% | +27.6% | +22.6% |