STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.9B | $9.2B | $10.5B | $9.8B | $12.2B | |
| YoY % | +19.2% | +33.1% | +13.9% | -6.5% | +23.9% | |
| P / Sales | 7.3x | 5.2x | 6.5x | 11.5x | 9.9x | |
| EV / Sales | 8.1x | 6.3x | 7.4x | 12.5x | 10.6x | |
| Gross Profit, Adj. | $4.1B | $5.6B | $6.3B | $5.9B | $7.4B | |
| YoY % | +23.5% | +35.5% | +11.7% | -6.3% | +25.8% | |
| Margin % | 59.9% | 61.0% | 59.8% | 60.0% | 60.9% | |
| EV / Gross Profit | 13.5x | 10.3x | 12.3x | 20.9x | 17.4x | |
| EBITDA, Adj. | $2.8B | $4.0B | $4.4B | $4.0B | $5.4B | |
| YoY % | +33.9% | +42.4% | +9.8% | -8.4% | +34.0% | |
| Margin % | 40.8% | 43.6% | 42.0% | 41.1% | 44.5% | |
| EV / EBITDA | 19.8x | 14.4x | 17.5x | 30.4x | 23.9x | |
| EBIT | $2.5B | $3.7B | $4.0B | $3.3B | $4.8B | |
| YoY % | +65.7% | +46.8% | +9.3% | -16.2% | +42.7% | |
| Margin % | 36.0% | 39.7% | 38.1% | 34.1% | 39.3% | |
| EV / EBIT | 22.4x | 15.9x | 19.3x | 36.7x | 27.0x | |
| Net Income | $2.1B | $3.3B | $3.4B | $2.8B | $4.1B | |
| YoY % | +70.8% | +59.8% | +2.0% | -18.5% | +47.1% | |
| Net Margin | 30.0% | 36.1% | 32.3% | 28.1% | 33.4% | |
| EPS (GAAP) | $13.37 | $21.92 | $24.15 | $20.28 | $30.37 | |
| YoY % | +73.6% | +63.9% | +10.2% | -16.0% | +49.8% |