STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.7B | $37.9B | $29.1B | $26.0B | $26.9B | |
| YoY % | +32.5% | +36.7% | -23.3% | -10.6% | +3.5% | |
| P / Sales | 1.6x | 1.0x | 1.0x | 0.9x | 1.1x | |
| EV / Sales | 2.5x | 1.8x | 1.9x | 1.9x | 2.1x | |
| Gross Profit, Adj. | $9.4B | $15.4B | $8.5B | $7.5B | $8.3B | |
| YoY % | +79.6% | +63.9% | -45.1% | -11.1% | +10.8% | |
| Margin % | 34.0% | 40.7% | 29.2% | 29.0% | 31.0% | |
| EV / Gross Profit | 7.3x | 4.3x | 6.5x | 6.5x | 6.7x | |
| EBITDA, Adj. | $6.8B | $12.0B | $5.8B | $5.1B | $5.8B | |
| YoY % | +82.2% | +78.0% | -52.0% | -12.0% | +14.3% | |
| Margin % | 24.4% | 31.8% | 19.9% | 19.6% | 21.6% | |
| EV / EBITDA | 10.2x | 5.5x | 9.5x | 9.6x | 9.7x | |
| EBIT | $4.8B | $10.8B | $2.8B | $2.2B | $3.4B | |
| YoY % | +431.2% | +126.1% | -73.8% | -21.9% | +55.4% | |
| Margin % | 17.3% | 28.5% | 9.8% | 8.5% | 12.8% | |
| EV / EBIT | 14.4x | 6.2x | 19.4x | 22.0x | 16.3x | |
| Net Income | $3.2B | $7.7B | $1.3B | $674.0M | $2.3B | |
| YoY % | +586.9% | +142.9% | -83.6% | -46.4% | +236.4% | |
| Net Margin | 11.4% | 20.2% | 4.3% | 2.6% | 8.4% | |
| EPS (GAAP) | $5.52 | $14.18 | $2.53 | $1.36 | $4.66 | |
| YoY % | +581.5% | +156.9% | -82.2% | -46.2% | +242.6% |