STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $111.5B | $170.0B | $147.4B | $143.2B | $132.4B | |
| YoY % | +70.4% | +52.5% | -13.3% | -2.9% | -7.5% | |
| P / Sales | 0.3x | 0.3x | 0.4x | 0.3x | 0.4x | |
| EV / Sales | 0.6x | 0.5x | 0.7x | 0.6x | 0.7x | |
| Gross Profit, Adj. | $9.4B | $20.1B | $19.3B | $13.2B | $16.3B | |
| YoY % | +21.4% | +114.0% | -3.7% | -31.7% | +23.4% | |
| Margin % | 8.4% | 11.8% | 13.1% | 9.2% | 12.3% | |
| EV / Gross Profit | 6.7x | 4.2x | 5.2x | 6.9x | 5.8x | |
| EBITDA, Adj. | $2.0B | $11.2B | $9.9B | $4.1B | $6.6B | |
| YoY % | +81.6% | +447.9% | -11.8% | -58.9% | +61.8% | |
| Margin % | 1.8% | 6.6% | 6.7% | 2.8% | 5.0% | |
| EV / EBITDA | 30.6x | 7.5x | 10.2x | 22.2x | 14.4x | |
| EBIT | $-1.1B | $9.5B | $7.9B | $1.3B | $2.3B | |
| YoY % | +76.7% | +1004.8% | -17.2% | -84.2% | +81.9% | |
| Margin % | -0.9% | 5.6% | 5.4% | 0.9% | 1.7% | |
| EV / EBIT | -59.5x | 8.8x | 12.8x | 72.4x | 41.8x | |
| Net Income | $1.3B | $11.0B | $7.0B | $2.1B | $4.4B | |
| YoY % | +133.1% | +737.1% | -36.5% | -69.9% | +108.5% | |
| Net Margin | 1.2% | 6.5% | 4.8% | 1.5% | 3.3% | |
| EPS (GAAP) | $2.97 | $23.27 | $15.48 | $4.99 | $10.79 | |
| YoY % | +132.8% | +683.5% | -33.5% | -67.8% | +116.2% |