STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $61.1B | $65.9B | $91.8B | $107.3B | $119.7B | |
| YoY % | +16.2% | +7.9% | +39.2% | +16.9% | +11.5% | |
| P / Sales | 2.9x | 2.2x | 1.7x | 1.9x | 2.4x | |
| EV / Sales | 18.5x | 16.6x | 12.6x | 11.2x | 12.4x | |
| Gross Profit, Adj. | $59.8B | $53.7B | $54.1B | $61.8B | $70.6B | |
| YoY % | +22.6% | -10.2% | +0.9% | +14.1% | +14.4% | |
| Margin % | 97.8% | 81.4% | 59.0% | 57.6% | 59.0% | |
| EV / Gross Profit | 18.9x | 20.5x | 21.4x | 19.5x | 20.9x | |
| EBITDA, Adj. | $19.7B | $14.1B | $11.8B | $17.6B | $22.0B | |
| YoY % | +36.4% | -28.4% | -16.2% | +49.0% | +24.8% | |
| Margin % | 32.2% | 21.4% | 12.9% | 16.4% | 18.3% | |
| EV / EBITDA | 57.5x | 77.9x | 98.1x | 68.6x | 67.3x | |
| EBIT | $19.7B | $14.1B | $11.8B | $17.6B | $22.0B | |
| YoY % | +36.4% | -28.4% | -16.2% | +49.0% | +24.8% | |
| Margin % | 32.2% | 21.4% | 12.9% | 16.4% | 18.3% | |
| EV / EBIT | 57.5x | 77.9x | 98.1x | 68.6x | 67.3x | |
| Net Income | $14.6B | $10.5B | $8.5B | $12.8B | $16.2B | |
| YoY % | +38.7% | -27.6% | -19.1% | +50.1% | +26.9% | |
| Net Margin | 23.8% | 16.0% | 9.3% | 11.9% | 13.6% | |
| EPS (GAAP) | $8.03 | $6.15 | $5.18 | $7.95 | $10.21 | |
| YoY % | +24.3% | -23.4% | -15.8% | +53.5% | +28.4% |