STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.4B | $17.5B | $13.7B | $16.1B | $15.6B | |
| YoY % | -2.1% | +21.5% | -22.1% | +18.0% | -3.1% | |
| P / Sales | 1.4x | 1.2x | 1.4x | 1.1x | 1.3x | |
| EV / Sales | 21.2x | 16.9x | 22.6x | 19.6x | 22.0x | |
| Gross Profit, Adj. | $7.1B | $11.0B | $5.9B | $7.4B | $6.9B | |
| YoY % | +9.5% | +56.1% | -46.6% | +24.6% | -5.6% | |
| Margin % | 49.0% | 63.0% | 43.2% | 45.6% | 44.4% | |
| EV / Gross Profit | 43.2x | 26.9x | 52.3x | 43.0x | 49.6x | |
| EBITDA, Adj. | $2.6B | $6.3B | $1.0B | $2.1B | $1.7B | |
| YoY % | +33.2% | +142.4% | -83.9% | +112.1% | -22.3% | |
| Margin % | 18.0% | 35.8% | 7.4% | 13.3% | 10.7% | |
| EV / EBITDA | 117.9x | 47.3x | 305.0x | 147.4x | 206.6x | |
| EBIT | $1.9B | $6.0B | $738.8M | $1.9B | $1.4B | |
| YoY % | +12.8% | +213.3% | -87.7% | +155.8% | -25.1% | |
| Margin % | 13.2% | 34.1% | 5.4% | 11.7% | 9.1% | |
| EV / EBIT | 159.9x | 49.6x | 417.5x | 167.3x | 243.3x | |
| Net Income | $1.6B | $4.8B | $623.2M | $1.6B | $1.2B | |
| YoY % | +13.2% | +201.0% | -86.9% | +152.1% | -24.6% | |
| Net Margin | 11.0% | 27.1% | 4.6% | 9.7% | 7.6% | |
| EPS (GAAP) | $5.79 | $18.63 | $2.55 | $6.68 | $5.25 | |
| YoY % | +14.7% | +221.8% | -86.3% | +162.0% | -21.4% |