STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.7B | $23.5B | $31.9B | $34.4B | $34.0B | |
| YoY % | +7.9% | +19.5% | +35.4% | +8.0% | -1.3% | |
| P / Sales | 4.3x | 2.8x | 2.0x | 2.2x | 2.4x | |
| EV / Sales | 29.4x | 24.2x | 17.8x | 16.7x | 17.3x | |
| Gross Profit, Adj. | $19.2B | $21.1B | $21.5B | $21.6B | $23.1B | |
| YoY % | +13.7% | +9.9% | +1.8% | +0.3% | +7.2% | |
| Margin % | 97.5% | 89.7% | 67.4% | 62.6% | 67.9% | |
| EV / Gross Profit | 30.1x | 27.0x | 26.4x | 26.7x | 25.5x | |
| EBITDA, Adj. | $7.0B | $7.5B | $6.7B | $7.2B | $8.5B | |
| YoY % | +103.8% | +6.9% | -9.9% | +7.5% | +17.2% | |
| Margin % | 35.5% | 31.7% | 21.1% | 21.0% | 25.0% | |
| EV / EBITDA | 82.8x | 76.3x | 84.1x | 79.5x | 69.4x | |
| EBIT | $7.0B | $7.5B | $6.7B | $7.2B | $8.5B | |
| YoY % | +103.8% | +6.9% | -9.9% | +7.5% | +17.2% | |
| Margin % | 35.5% | 31.7% | 21.1% | 21.0% | 25.0% | |
| EV / EBIT | 82.8x | 76.3x | 84.1x | 79.5x | 69.4x | |
| Net Income | $5.4B | $5.7B | $5.1B | $5.5B | $6.6B | |
| YoY % | -25.0% | +5.0% | -10.2% | +7.2% | +19.7% | |
| Net Margin | 27.6% | 24.2% | 16.1% | 16.0% | 19.3% | |
| EPS (GAAP) | $12.70 | $13.85 | $12.79 | $13.74 | $16.59 | |
| YoY % | -25.1% | +9.1% | -7.7% | +7.4% | +20.7% |