STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $76.6B | $79.8B | $68.3B | $62.4B | $61.4B | |
| YoY % | +43.7% | +4.3% | -14.5% | -8.5% | -1.7% | |
| P / Sales | 0.5x | 0.3x | 0.3x | 0.3x | 0.6x | |
| EV / Sales | 0.9x | 0.7x | 0.8x | 0.8x | 1.2x | |
| Gross Profit, Adj. | $19.2B | $12.5B | $4.7B | $5.8B | $4.4B | |
| YoY % | +365.5% | -34.8% | -62.2% | +22.2% | -24.4% | |
| Margin % | 25.1% | 15.7% | 6.9% | 9.3% | 7.1% | |
| EV / Gross Profit | 3.7x | 4.3x | 11.4x | 8.6x | 16.2x | |
| EBITDA, Adj. | $19.5B | $12.9B | $5.0B | $5.9B | $6.6B | |
| YoY % | +284.6% | -34.1% | -61.0% | +18.5% | +10.6% | |
| Margin % | 25.5% | 16.1% | 7.3% | 9.5% | 10.7% | |
| EV / EBITDA | 3.6x | 4.2x | 10.8x | 8.4x | 10.8x | |
| EBIT | $17.0B | $10.3B | $2.3B | $3.3B | $3.6B | |
| YoY % | +704.5% | -39.5% | -77.2% | +41.5% | +9.6% | |
| Margin % | 22.2% | 12.9% | 3.4% | 5.3% | 5.9% | |
| EV / EBIT | 4.1x | 5.3x | 23.1x | 15.1x | 19.5x | |
| Net Income | $15.0B | $9.3B | $919.0M | $1.3B | $3.2B | |
| YoY % | +2140.4% | -37.8% | -90.1% | +45.7% | +135.4% | |
| Net Margin | 19.5% | 11.7% | 1.3% | 2.1% | 5.1% | |
| EPS (GAAP) | $13.49 | $10.18 | $1.09 | $1.69 | $4.11 | |
| YoY % | +2207.8% | -24.5% | -89.3% | +55.0% | +143.2% |