STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $81.3B | $101.2B | $59.6B | $63.6B | $62.6B | |
| YoY % | +95.2% | +24.5% | -41.1% | +6.8% | -1.6% | |
| P / Sales | 4.1x | 2.9x | 2.8x | 2.4x | 2.3x | |
| EV / Sales | 5.4x | 3.9x | 5.1x | 4.3x | 4.2x | |
| Gross Profit, Adj. | $50.5B | $66.8B | $34.6B | $45.8B | $46.5B | |
| YoY % | +52.2% | +32.4% | -48.2% | +32.3% | +1.6% | |
| Margin % | 62.1% | 66.1% | 58.1% | 71.9% | 74.3% | |
| EV / Gross Profit | 8.7x | 5.9x | 8.8x | 6.0x | 5.6x | |
| EBITDA, Adj. | $28.9B | $43.2B | $10.7B | $22.0B | $24.0B | |
| YoY % | +103.6% | +49.4% | -75.2% | +105.0% | +9.3% | |
| Margin % | 35.5% | 42.7% | 18.0% | 34.5% | 38.3% | |
| EV / EBITDA | 15.2x | 9.1x | 28.4x | 12.5x | 10.9x | |
| EBIT | $19.4B | $35.8B | $1.3B | $12.4B | $14.2B | |
| YoY % | +135.6% | +84.2% | -96.4% | +869.6% | +14.8% | |
| Margin % | 23.9% | 35.4% | 2.1% | 19.5% | 22.8% | |
| EV / EBIT | 22.6x | 11.0x | 237.6x | 22.2x | 18.4x | |
| Net Income | $22.0B | $31.4B | $2.1B | $8.0B | $7.8B | |
| YoY % | +140.0% | +42.7% | -93.2% | +279.0% | -3.2% | |
| Net Margin | 27.0% | 31.0% | 3.6% | 12.6% | 12.4% | |
| EPS (GAAP) | $3.85 | $5.47 | $0.37 | $1.41 | $1.36 | |
| YoY % | +136.2% | +42.1% | -93.2% | +281.1% | -3.5% |