STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.8B | $23.8B | $26.1B | $27.5B | $28.1B | |
| YoY % | +74.5% | +50.8% | +9.6% | +5.3% | +2.1% | |
| P / Sales | 1.7x | 0.9x | 0.7x | 0.8x | 0.8x | |
| EV / Sales | 1.7x | 1.5x | 1.3x | 1.4x | 1.5x | |
| Gross Profit, Adj. | $15.8B | $23.8B | $26.1B | $27.5B | $28.1B | |
| YoY % | +74.5% | +50.8% | +9.6% | +5.3% | +2.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 1.7x | 1.5x | 1.3x | 1.4x | 1.5x | |
| EBITDA, Adj. | $3.0B | $2.4B | $1.7B | $2.0B | $2.0B | |
| YoY % | +216.9% | -20.9% | -26.3% | +13.3% | +0.5% | |
| Margin % | 19.0% | 9.9% | 6.7% | 7.2% | 7.1% | |
| EV / EBITDA | 8.7x | 15.3x | 20.0x | 19.0x | 20.6x | |
| EBIT | $1.7B | $1.0B | $224.0M | $321.0M | $428.0M | |
| YoY % | +145.1% | -40.9% | -78.0% | +43.3% | +33.3% | |
| Margin % | 10.9% | 4.3% | 0.9% | 1.2% | 1.5% | |
| EV / EBIT | 15.2x | 35.5x | 155.9x | 116.8x | 95.6x | |
| Net Income | $977.0M | $561.0M | $465.0M | $465.0M | $441.0M | |
| YoY % | +131.8% | -42.6% | -17.1% | — | -5.2% | |
| Net Margin | 6.2% | 2.4% | 1.8% | 1.7% | 1.6% | |
| EPS (GAAP) | $1.61 | $0.87 | $0.76 | $0.76 | $0.79 | |
| YoY % | +129.6% | -46.0% | -12.6% | — | +3.9% |