STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.1B | $3.1B | $5.0B | $5.1B | |
| YoY % | — | +46.4% | +60.2% | +1.3% | |
| P / Sales | 1.3x | 1.7x | 2.0x | 2.0x | |
| EV / Sales | 2.6x | 3.5x | 3.1x | 3.3x | |
| Gross Profit, Adj. | $2.1B | $3.1B | $5.0B | $5.1B | |
| YoY % | — | +46.4% | +60.2% | +1.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.6x | 3.5x | 3.1x | 3.3x | |
| EBITDA, Adj. | $1.1B | $2.2B | $3.5B | $3.5B | |
| YoY % | — | +105.1% | +58.7% | -1.3% | |
| Margin % | 51.2% | 71.6% | 71.0% | 69.2% | |
| EV / EBITDA | 5.1x | 4.9x | 4.4x | 4.7x | |
| EBIT | $1.0B | $1.1B | $1.7B | $1.5B | |
| YoY % | — | +8.7% | +59.1% | -16.1% | |
| Margin % | 47.3% | 35.1% | 34.9% | 28.9% | |
| EV / EBIT | 5.5x | 10.0x | 9.0x | 11.3x | |
| Net Income | $515.0M | $476.3M | $984.7M | $935.2M | |
| YoY % | — | -7.5% | +106.7% | -5.0% | |
| Net Margin | 24.2% | 15.3% | 19.7% | 18.5% | |
| EPS (GAAP) | $1.61 | $1.24 | $1.45 | $1.28 | |
| YoY % | — | -23.0% | +16.9% | -11.7% |