STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3B | $8.1B | $9.6B | $10.6B | $11.1B | |
| YoY % | +42.1% | +29.6% | +18.6% | +10.1% | +4.9% | |
| P / Sales | 7.0x | 4.8x | 6.4x | 4.8x | 1.9x | |
| EV / Sales | 7.1x | 4.9x | 6.4x | 4.9x | 2.1x | |
| Gross Profit, Adj. | $3.6B | $4.5B | $5.6B | $6.3B | $6.3B | |
| YoY % | +46.5% | +24.5% | +24.9% | +11.8% | +0.2% | |
| Margin % | 57.7% | 55.4% | 58.3% | 59.2% | 56.6% | |
| EV / Gross Profit | 12.3x | 8.9x | 11.0x | 8.3x | 3.7x | |
| EBITDA, Adj. | $1.6B | $2.0B | $2.6B | $3.0B | $2.7B | |
| YoY % | +54.4% | +26.2% | +28.2% | +14.1% | -8.3% | |
| Margin % | 25.6% | 24.9% | 26.9% | 27.9% | 24.4% | |
| EV / EBITDA | 27.8x | 19.8x | 23.9x | 17.7x | 8.5x | |
| EBIT | $1.4B | $1.3B | $2.1B | $2.5B | $2.2B | |
| YoY % | +61.8% | -4.1% | +61.8% | +17.5% | -11.8% | |
| Margin % | 22.0% | 16.3% | 22.2% | 23.7% | 19.9% | |
| EV / EBIT | 32.3x | 30.4x | 29.0x | 20.8x | 10.4x | |
| Net Income | $975.3M | $854.8M | $1.6B | $1.8B | $1.6B | |
| YoY % | +65.6% | -12.4% | +81.4% | +17.1% | -13.0% | |
| Net Margin | 15.6% | 10.5% | 16.1% | 17.1% | 14.2% | |
| EPS (GAAP) | $7.49 | $6.68 | $12.20 | $14.64 | $13.26 | |
| YoY % | +66.4% | -10.8% | +82.6% | +20.0% | -9.4% |