STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.9B | $22.2B | $25.1B | $28.2B | $32.8B | |
| YoY % | +23.4% | +17.8% | +12.9% | +12.2% | +16.4% | |
| P / Sales | 18.9x | 15.1x | 15.9x | 17.3x | 15.8x | |
| EV / Sales | 20.1x | 16.3x | 17.0x | 18.5x | 16.9x | |
| Gross Profit, Adj. | $18.9B | $22.2B | $25.1B | $28.2B | $32.8B | |
| YoY % | +23.4% | +17.8% | +12.9% | +12.2% | +16.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 20.1x | 16.3x | 17.0x | 18.5x | 16.9x | |
| EBITDA, Adj. | $12.3B | $15.0B | $17.0B | $19.0B | $22.6B | |
| YoY % | +40.5% | +21.9% | +13.5% | +11.9% | +19.2% | |
| Margin % | 65.0% | 67.3% | 67.6% | 67.4% | 69.0% | |
| EV / EBITDA | 30.9x | 24.2x | 25.1x | 27.5x | 24.4x | |
| EBIT | $10.1B | $12.3B | $14.0B | $15.6B | $18.9B | |
| YoY % | +24.8% | +21.6% | +14.2% | +11.2% | +21.3% | |
| Margin % | 53.4% | 55.2% | 55.8% | 55.3% | 57.6% | |
| EV / EBIT | 37.6x | 29.5x | 30.4x | 33.5x | 29.3x | |
| Net Income | $8.7B | $9.9B | $11.2B | $12.9B | $15.0B | |
| YoY % | +35.5% | +14.3% | +12.7% | +15.0% | +16.3% | |
| Net Margin | 46.0% | 44.7% | 44.6% | 45.7% | 45.6% | |
| EPS (GAAP) | $8.76 | $10.22 | $11.83 | $13.89 | $16.52 | |
| YoY % | +37.5% | +16.7% | +15.8% | +17.4% | +18.9% |