STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.5B | $7.8B | $12.1B | $15.9B | $14.3B | |
| YoY % | +5.1% | +19.5% | +56.3% | +31.0% | -9.9% | |
| P / Sales | 3.9x | 2.4x | 1.5x | 1.3x | 1.8x | |
| EV / Sales | 29.9x | 20.4x | 12.5x | 10.0x | 12.9x | |
| Gross Profit, Adj. | $6.5B | $6.8B | $6.8B | $8.3B | $8.1B | |
| YoY % | +8.2% | +4.6% | +0.2% | +22.4% | -2.5% | |
| Margin % | 99.6% | 87.2% | 55.9% | 52.2% | 56.5% | |
| EV / Gross Profit | 30.0x | 23.4x | 22.4x | 19.1x | 22.8x | |
| EBITDA, Adj. | $2.0B | $1.8B | $1.5B | $2.7B | $2.3B | |
| YoY % | +23.5% | -12.1% | -17.1% | +81.6% | -12.0% | |
| Margin % | 31.0% | 22.8% | 12.1% | 16.8% | 16.4% | |
| EV / EBITDA | 96.4x | 89.4x | 103.6x | 59.7x | 78.9x | |
| EBIT | $2.0B | $1.8B | $1.5B | $2.7B | $2.3B | |
| YoY % | +23.5% | -12.1% | -17.1% | +81.6% | -12.0% | |
| Margin % | 31.0% | 22.8% | 12.1% | 16.8% | 16.4% | |
| EV / EBIT | 96.4x | 89.4x | 103.6x | 59.7x | 78.9x | |
| Net Income | $1.5B | $1.3B | $1.1B | $2.0B | $1.7B | |
| YoY % | +31.8% | -13.9% | -17.7% | +86.7% | -14.8% | |
| Net Margin | 23.2% | 16.7% | 8.8% | 12.5% | 11.9% | |
| EPS (GAAP) | $7.14 | $6.14 | $5.08 | $9.77 | $8.74 | |
| YoY % | +30.8% | -14.0% | -17.3% | +92.3% | -10.5% |