STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.5B | $28.8B | $35.1B | $33.7B | $28.4B | |
| YoY % | +25.6% | +22.5% | +21.9% | -4.2% | -15.5% | |
| P / Sales | 1.3x | 1.2x | 1.4x | 1.6x | 2.0x | |
| EV / Sales | 1.9x | 1.7x | 2.0x | 2.2x | 2.7x | |
| Gross Profit, Adj. | $4.4B | $5.5B | $8.2B | $7.6B | $5.7B | |
| YoY % | +21.2% | +24.8% | +48.9% | -7.8% | -24.8% | |
| Margin % | 18.8% | 19.2% | 23.4% | 22.6% | 20.1% | |
| EV / Gross Profit | 10.2x | 9.0x | 8.3x | 9.7x | 13.4x | |
| EBITDA, Adj. | $3.4B | $4.2B | $7.4B | $6.5B | $4.6B | |
| YoY % | +19.5% | +25.7% | +74.4% | -11.5% | -29.9% | |
| Margin % | 14.3% | 14.7% | 21.0% | 19.4% | 16.1% | |
| EV / EBITDA | 13.5x | 11.8x | 9.3x | 11.3x | 16.7x | |
| EBIT | $2.5B | $3.9B | $6.4B | $5.6B | $3.7B | |
| YoY % | +39.4% | +58.4% | +65.5% | -13.1% | -33.2% | |
| Margin % | 10.5% | 13.5% | 18.4% | 16.6% | 13.2% | |
| EV / EBIT | 18.4x | 12.8x | 10.6x | 13.1x | 20.4x | |
| Net Income | $1.9B | $3.0B | $4.6B | $4.2B | $2.4B | |
| YoY % | +43.4% | +61.4% | +52.8% | -9.5% | -42.9% | |
| Net Margin | 7.9% | 10.4% | 13.1% | 12.4% | 8.4% | |
| EPS (GAAP) | $3.57 | $5.75 | $8.76 | $7.90 | $4.51 | |
| YoY % | +42.8% | +61.1% | +52.3% | -9.8% | -42.9% |