STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.8B | $24.3B | $26.7B | $25.1B | $23.7B | |
| YoY % | +13.6% | +28.8% | +10.2% | -6.2% | -5.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $18.8B | $24.3B | $26.7B | $25.1B | $23.7B | |
| YoY % | +13.6% | +28.8% | +10.2% | -6.2% | -5.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $5.4B | $8.2B | $8.5B | $8.3B | $9.6B | |
| YoY % | +16.2% | +52.2% | +3.9% | -2.5% | +16.0% | |
| Margin % | 28.4% | 33.6% | 31.7% | 32.9% | 40.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $3.3B | $5.7B | $6.0B | $5.7B | $6.4B | |
| YoY % | +17.0% | +73.6% | +4.8% | -6.1% | +12.7% | |
| Margin % | 17.6% | 23.7% | 22.5% | 22.5% | 26.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.3B | $3.1B | $9.6B | $2.9B | $3.7B | |
| YoY % | +44.2% | +36.8% | +211.1% | -69.9% | +29.6% | |
| Net Margin | 12.0% | 12.8% | 36.0% | 11.5% | 15.8% | |
| EPS (GAAP) | $0.64 | $0.85 | $2.42 | $0.72 | $0.79 | |
| YoY % | +42.2% | +32.8% | +184.7% | -70.2% | +9.7% |