STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.9B | $3.2B | $2.8B | $3.5B | $3.7B | |
| YoY % | +117.7% | +71.7% | -11.9% | +23.5% | +5.1% | |
| P / Sales | 2.4x | 2.0x | 2.4x | 2.0x | 1.4x | |
| EV / Sales | 3.5x | 2.5x | 3.7x | 3.5x | 3.0x | |
| Gross Profit, Adj. | $1.7B | $2.9B | $2.6B | $3.2B | $3.3B | |
| YoY % | +111.8% | +69.6% | -12.3% | +23.6% | +3.7% | |
| Margin % | 92.6% | 91.4% | 91.0% | 91.1% | 89.8% | |
| EV / Gross Profit | 3.8x | 2.8x | 4.1x | 3.9x | 3.3x | |
| EBITDA, Adj. | $1.3B | $2.4B | $1.9B | $2.4B | $2.4B | |
| YoY % | +158.0% | +76.8% | -17.9% | +23.1% | +0.0% | |
| Margin % | 71.8% | 74.0% | 68.9% | 68.7% | 65.4% | |
| EV / EBITDA | 4.9x | 3.4x | 5.4x | 5.2x | 4.6x | |
| EBIT | $992.2M | $1.9B | $1.2B | $1.4B | $1.2B | |
| YoY % | +287.8% | +91.3% | -35.5% | +15.6% | -15.6% | |
| Margin % | 53.3% | 59.4% | 43.4% | 40.7% | 32.7% | |
| EV / EBIT | 6.5x | 4.3x | 8.5x | 8.7x | 9.2x | |
| Net Income | $585.0M | $1.2B | $846.1M | $885.3M | $759.2M | |
| YoY % | +198.6% | +107.6% | -30.3% | +4.6% | -14.2% | |
| Net Margin | 31.4% | 38.0% | 30.0% | 25.4% | 20.8% | |
| EPS (GAAP) | $4.91 | $10.11 | $7.05 | $7.14 | $6.09 | |
| YoY % | +196.1% | +105.9% | -30.3% | +1.3% | -14.7% |