STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.7B | $6.5B | $7.0B | $8.4B | $9.4B | |
| YoY % | +15.5% | +13.3% | +7.9% | +19.7% | +12.2% | |
| P / Sales | 4.9x | 4.5x | 5.0x | 3.5x | 3.3x | |
| EV / Sales | 8.1x | 7.2x | 7.5x | 5.7x | 5.4x | |
| Gross Profit, Adj. | $3.8B | $3.7B | $4.6B | $4.9B | $5.1B | |
| YoY % | +35.4% | -4.5% | +24.8% | +6.8% | +4.2% | |
| Margin % | 67.1% | 56.5% | 65.3% | 58.3% | 54.1% | |
| EV / Gross Profit | 12.1x | 12.7x | 11.5x | 9.8x | 9.9x | |
| EBITDA, Adj. | $2.1B | $2.1B | $2.3B | $2.6B | $2.8B | |
| YoY % | +26.3% | +2.3% | +7.4% | +11.6% | +7.7% | |
| Margin % | 36.3% | 32.8% | 32.6% | 30.4% | 29.2% | |
| EV / EBITDA | 22.3x | 21.9x | 23.0x | 18.8x | 18.3x | |
| EBIT | $1.9B | $1.9B | $2.1B | $2.3B | $2.5B | |
| YoY % | +28.9% | +3.1% | +8.0% | +9.2% | +7.0% | |
| Margin % | 32.8% | 29.9% | 29.9% | 27.3% | 26.0% | |
| EV / EBIT | 24.7x | 24.0x | 25.1x | 21.0x | 20.6x | |
| Net Income | $838.0M | $1.0B | $1.2B | $1.0B | $776.0M | |
| YoY % | +72.4% | +20.3% | +18.1% | -14.2% | -24.0% | |
| Net Margin | 14.6% | 15.5% | 16.9% | 12.1% | 8.2% | |
| EPS (GAAP) | $2.69 | $3.25 | $3.76 | $3.18 | $2.35 | |
| YoY % | +68.1% | +20.8% | +15.7% | -15.4% | -26.1% |