STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.9B | $20.8B | $23.7B | $25.1B | $26.2B | |
| YoY % | +31.1% | +49.9% | +14.2% | +5.8% | +4.3% | |
| P / Sales | 3.9x | 2.3x | 2.8x | 3.2x | 3.2x | |
| EV / Sales | 5.6x | 3.5x | 3.9x | 4.3x | 4.4x | |
| Gross Profit, Adj. | $2.8B | $4.6B | $5.0B | $5.0B | $5.2B | |
| YoY % | +92.0% | +62.7% | +9.3% | -0.2% | +5.0% | |
| Margin % | 20.2% | 21.9% | 21.0% | 19.8% | 19.9% | |
| EV / Gross Profit | 27.5x | 15.8x | 18.7x | 21.8x | 22.2x | |
| EBITDA, Adj. | $2.1B | $3.9B | $4.4B | $4.3B | $4.7B | |
| YoY % | +147.6% | +88.7% | +12.5% | -0.6% | +9.3% | |
| Margin % | 14.8% | 18.6% | 18.4% | 17.3% | 18.1% | |
| EV / EBITDA | 37.6x | 18.6x | 21.4x | 25.0x | 24.4x | |
| EBIT | $1.8B | $3.5B | $3.9B | $3.8B | $4.1B | |
| YoY % | +1983.3% | +97.8% | +11.6% | -2.5% | +9.9% | |
| Margin % | 12.6% | 16.7% | 16.3% | 15.0% | 15.8% | |
| EV / EBIT | 44.1x | 20.8x | 24.1x | 28.8x | 28.0x | |
| Net Income | $1.1B | $2.4B | $3.1B | $2.4B | $2.6B | |
| YoY % | +511.6% | +114.6% | +30.7% | -23.0% | +9.5% | |
| Net Margin | 7.9% | 11.4% | 13.0% | 9.5% | 9.9% | |
| EPS (GAAP) | $3.34 | $7.24 | $10.18 | $8.33 | $9.51 | |
| YoY % | +507.3% | +116.8% | +40.6% | -18.2% | +14.2% |