STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.0B | $36.6B | $23.2B | $22.0B | $21.6B | |
| YoY % | +45.7% | +41.1% | -36.8% | -4.9% | -1.9% | |
| P / Sales | 1.1x | 1.7x | 2.5x | 2.2x | 1.9x | |
| EV / Sales | 3.1x | 2.8x | 4.3x | 4.4x | 4.0x | |
| Gross Profit, Adj. | $23.2B | $33.4B | $23.2B | $22.0B | $21.6B | |
| YoY % | +50.5% | +43.9% | -30.6% | -4.9% | -1.9% | |
| Margin % | 89.3% | 91.1% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 3.4x | 3.1x | 4.3x | 4.4x | 4.0x | |
| EBITDA, Adj. | $13.1B | $20.6B | $11.2B | $11.6B | $11.3B | |
| YoY % | +91.7% | +57.0% | -45.6% | +4.0% | -3.4% | |
| Margin % | 50.5% | 56.2% | 48.4% | 52.9% | 52.1% | |
| EV / EBITDA | 6.1x | 5.0x | 8.9x | 8.3x | 7.7x | |
| EBIT | $4.4B | $13.7B | $4.5B | $4.3B | $3.6B | |
| YoY % | +135.3% | +213.3% | -66.9% | -5.8% | -14.3% | |
| Margin % | 16.8% | 37.3% | 19.5% | 19.3% | 16.9% | |
| EV / EBIT | 18.3x | 7.5x | 22.1x | 22.7x | 23.8x | |
| Net Income | $1.5B | $12.4B | $3.8B | $2.4B | $1.6B | |
| YoY % | +109.6% | +721.5% | -69.6% | -37.0% | -30.7% | |
| Net Margin | 5.8% | 33.9% | 16.3% | 10.8% | 7.6% | |
| EPS (GAAP) | $1.58 | $12.40 | $3.90 | $2.44 | $1.61 | |
| YoY % | +109.3% | +684.8% | -68.5% | -37.4% | -34.0% |