STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.5B | $22.4B | $17.7B | $21.7B | $33.6B | |
| YoY % | +93.6% | +35.4% | -21.0% | +22.7% | +55.0% | |
| P / Sales | 1.6x | 1.3x | 2.0x | 2.7x | 1.4x | |
| EV / Sales | 2.6x | 2.1x | 3.5x | 4.6x | 2.7x | |
| Gross Profit, Adj. | $4.3B | $4.5B | $5.7B | $8.4B | $10.3B | |
| YoY % | +24.8% | +4.5% | +28.4% | +45.9% | +22.3% | |
| Margin % | 25.9% | 20.0% | 32.5% | 38.7% | 30.5% | |
| EV / Gross Profit | 10.2x | 10.3x | 10.8x | 11.9x | 8.8x | |
| EBITDA, Adj. | $3.2B | $3.4B | $4.2B | $5.9B | $7.3B | |
| YoY % | +26.3% | +6.7% | +22.7% | +39.8% | +23.8% | |
| Margin % | 19.5% | 15.3% | 23.8% | 27.1% | 21.7% | |
| EV / EBITDA | 13.6x | 13.5x | 14.7x | 17.0x | 12.3x | |
| EBIT | $2.6B | $2.8B | $3.3B | $4.7B | $5.7B | |
| YoY % | +90.7% | +8.1% | +17.1% | +42.5% | +21.6% | |
| Margin % | 15.7% | 12.5% | 18.6% | 21.6% | 16.9% | |
| EV / EBIT | 16.9x | 16.5x | 18.8x | 21.4x | 15.8x | |
| Net Income | $1.5B | $1.7B | $2.7B | $3.0B | $3.4B | |
| YoY % | +145.1% | +14.8% | +54.4% | +14.1% | +11.8% | |
| Net Margin | 9.1% | 7.7% | 15.0% | 14.0% | 10.1% | |
| EPS (GAAP) | $3.35 | $3.84 | $5.48 | $5.17 | $5.42 | |
| YoY % | +135.9% | +14.6% | +42.7% | -5.7% | +4.8% |