STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.6B | $2.4B | $2.3B | $2.4B | $2.7B | |
| YoY % | +700.3% | -85.6% | -4.1% | +2.2% | +16.7% | |
| P / Sales | 0.3x | 2.3x | 1.8x | 4.5x | 1.8x | |
| EV / Sales | 0.5x | 8.2x | 3.1x | 5.6x | 3.3x | |
| Gross Profit, Adj. | $14.4B | $2.1B | $1.9B | $2.0B | $2.3B | |
| YoY % | +725.6% | -85.7% | -6.3% | +1.5% | +18.5% | |
| Margin % | 86.5% | 85.7% | 83.7% | 83.1% | 84.4% | |
| EV / Gross Profit | 0.5x | 9.6x | 3.6x | 6.7x | 3.9x | |
| EBITDA, Adj. | $7.2B | $767.1M | $812.6M | $1.2B | $1.1B | |
| YoY % | +1137.7% | -89.3% | +5.9% | +45.3% | -7.8% | |
| Margin % | 43.2% | 32.0% | 35.3% | 50.2% | 39.7% | |
| EV / EBITDA | 1.1x | 25.8x | 8.6x | 11.2x | 8.2x | |
| EBIT | $7.1B | $721.5M | $777.3M | $1.1B | $1.0B | |
| YoY % | +1126.4% | -89.9% | +7.7% | +43.1% | -7.1% | |
| Margin % | 42.8% | 30.1% | 33.8% | 47.3% | 37.6% | |
| EV / EBIT | 1.1x | 27.4x | 9.0x | 11.8x | 8.7x | |
| Net Income | $5.8B | $583.4M | $605.4M | $858.2M | $856.1M | |
| YoY % | +978.9% | -89.9% | +3.8% | +41.8% | -0.2% | |
| Net Margin | 34.8% | 24.3% | 26.3% | 36.5% | 31.2% | |
| EPS (GAAP) | $17.99 | $1.81 | $1.84 | $2.83 | $3.15 | |
| YoY % | +928.0% | -89.9% | +1.7% | +53.8% | +11.3% |