STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.5B | $14.3B | $10.9B | $9.2B | $8.9B | |
| YoY % | +88.9% | +36.0% | -24.1% | -15.9% | -2.7% | |
| P / Sales | 0.9x | 0.8x | 1.1x | 1.2x | 1.1x | |
| EV / Sales | 1.7x | 1.4x | 2.0x | 2.2x | 2.2x | |
| Gross Profit, Adj. | $7.6B | $10.3B | $7.2B | $6.7B | $6.6B | |
| YoY % | +110.3% | +35.4% | -29.8% | -7.4% | -1.1% | |
| Margin % | 72.0% | 71.7% | 66.2% | 72.9% | 74.1% | |
| EV / Gross Profit | 2.3x | 1.9x | 2.9x | 3.0x | 2.9x | |
| EBITDA, Adj. | $4.6B | $6.8B | $4.7B | $4.3B | $4.2B | |
| YoY % | +204.1% | +48.8% | -31.4% | -7.9% | -2.1% | |
| Margin % | 43.6% | 47.7% | 43.1% | 47.2% | 47.5% | |
| EV / EBITDA | 3.9x | 2.9x | 4.5x | 4.6x | 4.6x | |
| EBIT | $3.4B | $5.7B | $2.9B | $1.6B | $1.1B | |
| YoY % | +157.6% | +68.1% | -49.9% | -44.9% | -28.4% | |
| Margin % | 32.3% | 39.9% | 26.3% | 17.3% | 12.7% | |
| EV / EBIT | 5.2x | 3.4x | 7.4x | 12.5x | 17.1x | |
| Net Income | $1.4B | $3.6B | $2.1B | $1.1B | $1.2B | |
| YoY % | +123.2% | +156.9% | -42.7% | -46.0% | +10.4% | |
| Net Margin | 13.4% | 25.4% | 19.2% | 12.3% | 13.9% | |
| EPS (GAAP) | $5.32 | $14.08 | $7.90 | $4.21 | $4.78 | |
| YoY % | +122.7% | +164.7% | -43.9% | -46.7% | +13.5% |