STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.1B | $8.6B | $12.8B | $13.5B | $13.2B | |
| YoY % | -2.8% | +40.9% | +48.2% | +5.5% | -1.7% | |
| P / Sales | 3.2x | 2.8x | 1.8x | 2.3x | 2.4x | |
| EV / Sales | 25.5x | 23.0x | 15.9x | 15.5x | 16.2x | |
| Gross Profit, Adj. | $6.0B | $8.2B | $9.6B | $9.3B | $9.7B | |
| YoY % | +0.6% | +36.5% | +17.9% | -3.8% | +4.4% | |
| Margin % | 98.1% | 95.1% | 75.6% | 69.0% | 73.3% | |
| EV / Gross Profit | 26.0x | 24.2x | 21.0x | 22.5x | 22.1x | |
| EBITDA, Adj. | $2.5B | $2.6B | $3.6B | $3.3B | $3.7B | |
| YoY % | +38.7% | +6.4% | +38.6% | -8.5% | +11.5% | |
| Margin % | 40.2% | 30.4% | 28.4% | 24.6% | 27.9% | |
| EV / EBITDA | 63.4x | 75.7x | 56.0x | 63.0x | 58.1x | |
| EBIT | $2.5B | $2.6B | $3.6B | $3.3B | $3.7B | |
| YoY % | +38.7% | +6.4% | +38.6% | -8.5% | +11.5% | |
| Margin % | 40.2% | 30.4% | 28.4% | 24.6% | 27.9% | |
| EV / EBIT | 63.4x | 75.7x | 56.0x | 63.0x | 58.1x | |
| Net Income | $1.8B | $1.9B | $2.6B | $2.4B | $2.7B | |
| YoY % | +38.9% | +6.4% | +39.4% | -7.1% | +10.2% | |
| Net Margin | 29.1% | 22.0% | 20.7% | 18.2% | 20.4% | |
| EPS (GAAP) | $13.80 | $11.53 | $15.79 | $14.64 | $17.00 | |
| YoY % | +38.8% | -16.4% | +36.9% | -7.3% | +16.1% |