STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $47.7B | $49.6B | $62.1B | $75.4B | $87.7B | |
| YoY % | +11.8% | +4.0% | +25.2% | +21.4% | +16.3% | |
| P / Sales | 1.3x | 1.5x | 1.5x | 1.9x | 1.5x | |
| EV / Sales | 2.4x | 2.7x | 2.6x | 2.9x | 2.6x | |
| Gross Profit, Adj. | $10.4B | $7.6B | $11.8B | $20.9B | $27.6B | |
| YoY % | -27.4% | -26.9% | +55.7% | +77.5% | +32.0% | |
| Margin % | 21.7% | 15.3% | 19.0% | 27.8% | 31.5% | |
| EV / Gross Profit | 10.9x | 17.9x | 13.9x | 10.6x | 8.2x | |
| EBITDA, Adj. | $4.9B | $1.7B | $5.5B | $11.2B | $14.7B | |
| YoY % | -37.4% | -65.9% | +228.8% | +104.5% | +30.6% | |
| Margin % | 10.3% | 3.4% | 8.9% | 14.9% | 16.8% | |
| EV / EBITDA | 23.1x | 81.2x | 29.7x | 19.6x | 15.4x | |
| EBIT | $4.4B | $1.2B | $5.2B | $11.0B | $14.5B | |
| YoY % | -40.1% | -73.7% | +343.6% | +112.5% | +31.9% | |
| Margin % | 9.3% | 2.4% | 8.3% | 14.6% | 16.5% | |
| EV / EBIT | 25.5x | 116.4x | 31.6x | 20.1x | 15.6x | |
| Net Income | $3.3B | $695.0M | $3.9B | $8.5B | $11.3B | |
| YoY % | -41.5% | -79.1% | +456.1% | +119.0% | +33.6% | |
| Net Margin | 7.0% | 1.4% | 6.2% | 11.2% | 12.9% | |
| EPS (GAAP) | $5.66 | $1.18 | $6.58 | $14.40 | $19.23 | |
| YoY % | -41.4% | -79.2% | +457.6% | +118.8% | +33.5% |