STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $48.7B | $59.3B | $60.1B | $64.2B | $65.0B | |
| YoY % | +17.3% | +21.7% | +1.4% | +6.7% | +1.3% | |
| P / Sales | 4.0x | 4.8x | 4.8x | 3.9x | 4.1x | |
| EV / Sales | 5.2x | 5.6x | 5.8x | 4.8x | 5.1x | |
| Gross Profit, Adj. | $35.1B | $41.9B | $44.0B | $49.0B | $48.6B | |
| YoY % | +25.7% | +19.4% | +5.1% | +11.3% | -0.7% | |
| Margin % | 72.0% | 70.6% | 73.2% | 76.3% | 74.8% | |
| EV / Gross Profit | 7.2x | 8.0x | 8.0x | 6.3x | 6.9x | |
| EBITDA, Adj. | $16.4B | $22.2B | $6.8B | $24.7B | $27.9B | |
| YoY % | +81.7% | +35.2% | -69.2% | +262.1% | +13.0% | |
| Margin % | 33.7% | 37.4% | 11.4% | 38.5% | 43.0% | |
| EV / EBITDA | 15.5x | 15.0x | 51.4x | 12.6x | 11.9x | |
| EBIT | $12.5B | $17.9B | $2.4B | $19.9B | $21.2B | |
| YoY % | +152.1% | +43.1% | -86.9% | +745.5% | +6.6% | |
| Margin % | 25.7% | 30.3% | 3.9% | 31.0% | 32.6% | |
| EV / EBIT | 20.2x | 18.6x | 148.9x | 15.6x | 15.7x | |
| Net Income | $13.0B | $14.5B | $365.0M | $17.1B | $18.3B | |
| YoY % | +84.6% | +11.3% | -97.5% | +4589.6% | +6.6% | |
| Net Margin | 26.8% | 24.5% | 0.6% | 26.7% | 28.1% | |
| EPS (GAAP) | $5.14 | $5.71 | $0.14 | $6.74 | $7.28 | |
| YoY % | +84.9% | +11.1% | -97.5% | +4714.3% | +8.0% |