STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $44.0B | $43.5B | $46.7B | $51.7B | $56.7B | |
| YoY % | -11.9% | -1.2% | +7.4% | +10.8% | +9.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $32.2B | $31.9B | $34.2B | $38.9B | $43.0B | |
| YoY % | -7.3% | -1.1% | +7.2% | +13.8% | +10.5% | |
| Margin % | 73.3% | 73.4% | 73.3% | 75.2% | 75.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $10.1B | $7.9B | $8.0B | $13.4B | $16.2B | |
| YoY % | -0.9% | -21.0% | +0.6% | +67.2% | +21.1% | |
| Margin % | 22.9% | 18.3% | 17.1% | 25.8% | 28.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $10.1B | $7.9B | $8.0B | $13.4B | $16.2B | |
| YoY % | -0.9% | -21.0% | +0.6% | +67.2% | +21.1% | |
| Margin % | 22.9% | 18.3% | 17.1% | 25.8% | 28.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $24.0B | $7.0B | $14.8B | $11.9B | $14.0B | |
| YoY % | +197.6% | -71.0% | +113.5% | -19.6% | +17.1% | |
| Net Margin | 54.6% | 16.0% | 31.8% | 23.1% | 24.7% | |
| EPS (GAAP) | $10.63 | $3.17 | $7.10 | $5.87 | $7.15 | |
| YoY % | +202.0% | -70.2% | +124.0% | -17.3% | +21.8% |