STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $18.7B | $17.0B | $16.1B | $15.1B | |
| YoY % | — | -8.7% | -5.7% | -6.2% | |
| P / Sales | 0.2x | 0.2x | 0.3x | 0.5x | |
| EV / Sales | 0.2x | 0.7x | 0.8x | 1.0x | |
| Gross Profit, Adj. | $2.1B | $2.5B | $2.9B | $3.1B | |
| YoY % | — | +21.1% | +13.3% | +9.8% | |
| Margin % | 11.2% | 14.8% | 17.8% | 20.9% | |
| EV / Gross Profit | 1.9x | 4.5x | 4.5x | 4.7x | |
| EBITDA, Adj. | $2.8B | $2.2B | $2.6B | $2.8B | |
| YoY % | — | -23.3% | +20.5% | +8.6% | |
| Margin % | 15.1% | 12.7% | 16.2% | 18.8% | |
| EV / EBITDA | 1.4x | 5.3x | 4.9x | 5.3x | |
| EBIT | $-1.2B | $-721.0M | $-2.0M | $563.0M | |
| YoY % | — | +39.8% | +99.7% | +28250.0% | |
| Margin % | -6.4% | -4.2% | -0.0% | 3.7% | |
| EV / EBIT | -3.4x | -16.0x | -6427.1x | 26.4x | |
| Net Income | $-2.3B | $-1.4B | $-340.0M | $252.0M | |
| YoY % | — | +40.8% | +75.3% | +174.1% | |
| Net Margin | -12.4% | -8.1% | -2.1% | 1.7% | |
| EPS (GAAP) | -$10.35 | -$6.06 | -$1.48 | $1.05 | |
| YoY % | — | +41.4% | +75.6% | +170.9% |