STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $36.5B | $41.5B | $34.7B | $30.7B | $32.5B | |
| YoY % | +81.2% | +13.8% | -16.4% | -11.5% | +5.7% | |
| P / Sales | 0.9x | 0.8x | 1.3x | 0.9x | 1.2x | |
| EV / Sales | 1.2x | 1.0x | 1.5x | 1.2x | 1.5x | |
| Gross Profit, Adj. | $11.0B | $12.5B | $7.8B | $4.1B | $3.9B | |
| YoY % | +394.9% | +13.4% | -37.5% | -47.5% | -5.5% | |
| Margin % | 30.2% | 30.1% | 22.5% | 13.3% | 11.9% | |
| EV / Gross Profit | 3.8x | 3.4x | 6.5x | 9.0x | 12.5x | |
| EBITDA, Adj. | $10.2B | $11.6B | $7.4B | $4.3B | $4.1B | |
| YoY % | +324.6% | +13.6% | -36.0% | -41.4% | -4.5% | |
| Margin % | 27.9% | 27.9% | 21.3% | 14.1% | 12.7% | |
| EV / EBITDA | 4.2x | 3.7x | 6.9x | 8.5x | 11.7x | |
| EBIT | $9.3B | $10.4B | $6.2B | $2.8B | $2.6B | |
| YoY % | +832.6% | +11.6% | -40.1% | -54.4% | -8.8% | |
| Margin % | 25.5% | 25.1% | 17.9% | 9.2% | 8.0% | |
| EV / EBIT | 4.5x | 4.1x | 8.1x | 12.9x | 18.7x | |
| Net Income | $6.8B | $7.6B | $4.5B | $2.0B | $1.7B | |
| YoY % | +847.6% | +11.5% | -40.5% | -55.2% | -13.9% | |
| Net Margin | 18.6% | 18.3% | 13.0% | 6.6% | 5.3% | |
| EPS (GAAP) | $23.16 | $28.79 | $18.00 | $8.46 | $7.52 | |
| YoY % | +881.4% | +24.3% | -37.5% | -53.0% | -11.1% |