STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.9B | $6.2B | $6.1B | $7.4B | $8.3B | |
| YoY % | +4.6% | +5.8% | -2.6% | +22.0% | +11.6% | |
| P / Sales | 6.0x | 4.9x | 4.8x | 6.1x | 6.8x | |
| EV / Sales | 8.3x | 7.2x | 8.2x | 8.6x | 9.0x | |
| Gross Profit, Adj. | $3.4B | $3.6B | $3.9B | $4.6B | $5.2B | |
| YoY % | +17.8% | +4.7% | +8.7% | +19.4% | +12.9% | |
| Margin % | 58.1% | 57.5% | 64.2% | 62.8% | 63.5% | |
| EV / Gross Profit | 14.2x | 12.5x | 12.8x | 13.6x | 14.2x | |
| EBITDA, Adj. | $1.9B | $1.9B | $2.1B | $2.6B | $3.1B | |
| YoY % | +25.3% | +0.9% | +10.9% | +20.3% | +19.6% | |
| Margin % | 32.3% | 30.8% | 35.1% | 34.6% | 37.1% | |
| EV / EBITDA | 25.6x | 23.4x | 23.5x | 24.7x | 24.3x | |
| EBIT | $1.5B | $1.6B | $1.6B | $1.8B | $2.3B | |
| YoY % | +23.8% | +7.7% | -4.1% | +13.9% | +29.6% | |
| Margin % | 26.0% | 26.4% | 26.0% | 24.3% | 28.2% | |
| EV / EBIT | 31.9x | 27.3x | 31.6x | 35.3x | 31.9x | |
| Net Income | $1.2B | $1.1B | $1.1B | $1.1B | $1.8B | |
| YoY % | +27.2% | -5.2% | -5.9% | +5.5% | +60.1% | |
| Net Margin | 20.2% | 18.1% | 17.5% | 15.1% | 21.6% | |
| EPS (GAAP) | $2.35 | $2.26 | $2.08 | $1.93 | $3.09 | |
| YoY % | +26.3% | -3.8% | -8.0% | -7.2% | +60.1% |