STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.6B | $17.2B | $17.4B | $14.9B | $18.4B | |
| YoY % | +45.6% | +17.8% | +1.2% | -14.5% | +23.7% | |
| P / Sales | 6.4x | 3.7x | 4.8x | 9.4x | 6.8x | |
| EV / Sales | 6.8x | 4.1x | 5.1x | 9.7x | 7.1x | |
| Gross Profit, Adj. | $6.8B | $7.9B | $7.8B | $7.1B | $9.0B | |
| YoY % | +47.7% | +15.7% | -1.2% | -9.3% | +27.3% | |
| Margin % | 46.5% | 45.7% | 44.6% | 47.3% | 48.7% | |
| EV / Gross Profit | 14.6x | 9.0x | 11.5x | 20.5x | 14.6x | |
| EBITDA, Adj. | $4.8B | $5.7B | $5.6B | $4.6B | $6.3B | |
| YoY % | +62.8% | +19.3% | -2.7% | -16.5% | +35.4% | |
| Margin % | 32.7% | 33.2% | 31.9% | 31.1% | 34.1% | |
| EV / EBITDA | 20.8x | 12.4x | 16.1x | 31.1x | 20.8x | |
| EBIT | $4.5B | $5.4B | $5.2B | $4.3B | $5.9B | |
| YoY % | +67.6% | +20.1% | -3.8% | -17.6% | +38.4% | |
| Margin % | 30.6% | 31.2% | 29.7% | 28.6% | 32.0% | |
| EV / EBIT | 22.2x | 13.1x | 17.3x | 33.9x | 22.1x | |
| Net Income | $3.9B | $4.6B | $4.5B | $3.8B | $5.4B | |
| YoY % | +73.6% | +17.8% | -2.0% | -15.1% | +40.0% | |
| Net Margin | 26.7% | 26.7% | 25.9% | 25.7% | 29.1% | |
| EPS (GAAP) | $2.69 | $3.28 | $3.32 | $2.90 | $4.15 | |
| YoY % | +78.1% | +21.9% | +1.2% | -12.7% | +43.1% |