STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.7B | $8.3B | $8.3B | $7.1B | $6.0B | |
| YoY % | +28.3% | +23.5% | -0.9% | -14.2% | -15.3% | |
| P / Sales | 4.5x | 3.3x | 4.4x | 3.9x | 3.7x | |
| EV / Sales | 5.0x | 3.7x | 4.8x | 4.2x | 4.2x | |
| Gross Profit, Adj. | $2.7B | $4.1B | $3.9B | $3.2B | $2.0B | |
| YoY % | +58.2% | +50.2% | -4.8% | -17.2% | -38.3% | |
| Margin % | 40.3% | 49.0% | 47.1% | 45.4% | 33.1% | |
| EV / Gross Profit | 12.5x | 7.5x | 10.1x | 9.3x | 12.6x | |
| EBITDA, Adj. | $2.0B | $3.3B | $3.2B | $2.5B | $1.4B | |
| YoY % | +88.3% | +69.3% | -2.8% | -21.1% | -43.5% | |
| Margin % | 29.1% | 39.8% | 39.1% | 35.9% | 24.0% | |
| EV / EBITDA | 17.3x | 9.2x | 12.2x | 11.7x | 17.4x | |
| EBIT | $1.3B | $2.4B | $2.5B | $1.8B | $84.2M | |
| YoY % | +269.3% | +83.3% | +7.6% | -30.4% | -95.2% | |
| Margin % | 19.1% | 28.3% | 30.8% | 25.0% | 1.4% | |
| EV / EBIT | 26.3x | 12.9x | 15.5x | 16.9x | 296.7x | |
| Net Income | $1.0B | $1.9B | $2.2B | $1.6B | $121.0M | |
| YoY % | +331.1% | +88.4% | +14.8% | -28.0% | -92.3% | |
| Net Margin | 15.0% | 22.8% | 26.5% | 22.2% | 2.0% | |
| EPS (GAAP) | $2.27 | $4.25 | $4.89 | $3.63 | $0.29 | |
| YoY % | +305.4% | +87.2% | +15.1% | -25.8% | -92.0% |