STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $46.2B | $50.5B | $33.3B | $33.4B | $30.2B | |
| YoY % | +66.4% | +9.3% | -33.9% | +0.2% | -9.7% | |
| P / Sales | 0.7x | 0.5x | 0.9x | 0.7x | 0.5x | |
| EV / Sales | 1.2x | 1.0x | 1.6x | 1.3x | 1.1x | |
| Gross Profit, Adj. | $8.8B | $6.6B | $4.9B | $4.6B | $2.6B | |
| YoY % | +158.6% | -24.7% | -25.8% | -5.2% | -44.5% | |
| Margin % | 19.0% | 13.1% | 14.7% | 13.9% | 8.5% | |
| EV / Gross Profit | 6.2x | 7.4x | 10.6x | 9.5x | 13.3x | |
| EBITDA, Adj. | $8.8B | $6.4B | $4.8B | $4.4B | $2.2B | |
| YoY % | +149.3% | -26.8% | -26.0% | -7.9% | -49.4% | |
| Margin % | 19.0% | 12.8% | 14.3% | 13.1% | 7.4% | |
| EV / EBITDA | 6.2x | 7.6x | 10.9x | 10.0x | 15.4x | |
| EBIT | $6.8B | $5.1B | $2.7B | $1.9B | $-420.0M | |
| YoY % | +334.4% | -24.7% | -46.6% | -29.6% | -121.9% | |
| Margin % | 14.7% | 10.1% | 8.2% | 5.7% | -1.4% | |
| EV / EBIT | 8.0x | 9.6x | 19.1x | 22.9x | -81.7x | |
| Net Income | $5.6B | $3.9B | $2.1B | $1.4B | $-745.0M | |
| YoY % | +295.9% | -30.8% | -45.5% | -35.7% | -154.8% | |
| Net Margin | 12.1% | 7.7% | 6.3% | 4.1% | -2.5% | |
| EPS (GAAP) | $16.77 | $11.83 | $6.46 | $4.15 | -$2.34 | |
| YoY % | +295.5% | -29.5% | -45.4% | -35.8% | -156.4% |