STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $28.3B | $28.5B | $34.1B | $45.0B | $65.2B | |
| YoY % | +15.4% | +0.8% | +19.6% | +32.0% | +44.7% | |
| P / Sales | 8.9x | 11.6x | 15.7x | 15.5x | 14.8x | |
| EV / Sales | 10.2x | 12.9x | 17.2x | 16.9x | 16.0x | |
| Gross Profit, Adj. | $21.0B | $21.9B | $27.0B | $36.6B | $54.1B | |
| YoY % | +10.2% | +4.3% | +23.4% | +35.4% | +47.8% | |
| Margin % | 74.2% | 76.8% | 79.2% | 81.3% | 83.0% | |
| EV / Gross Profit | 13.7x | 16.7x | 21.6x | 20.7x | 19.3x | |
| EBITDA, Adj. | $9.2B | $9.8B | $11.9B | $18.8B | $31.7B | |
| YoY % | +22.3% | +6.7% | +20.9% | +58.7% | +68.5% | |
| Margin % | 32.5% | 34.3% | 34.7% | 41.8% | 48.6% | |
| EV / EBITDA | 31.3x | 37.4x | 49.4x | 40.4x | 33.0x | |
| EBIT | $6.4B | $7.1B | $6.5B | $12.9B | $26.3B | |
| YoY % | +4.9% | +12.1% | -9.4% | +99.8% | +103.9% | |
| Margin % | 22.4% | 25.0% | 18.9% | 28.6% | 40.4% | |
| EV / EBIT | 45.2x | 51.5x | 90.6x | 58.9x | 39.7x | |
| Net Income | $5.6B | $6.2B | $5.2B | $10.6B | $20.6B | |
| YoY % | -9.9% | +11.9% | -16.1% | +102.1% | +94.9% | |
| Net Margin | 19.7% | 21.9% | 15.4% | 23.5% | 31.7% | |
| EPS (GAAP) | $6.12 | $6.90 | $5.80 | $11.71 | $22.95 | |
| YoY % | -9.9% | +12.7% | -15.9% | +101.9% | +96.0% |