STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.1B | $12.2B | $13.1B | $14.2B | $14.3B | |
| YoY % | +89.1% | -24.3% | +7.8% | +8.3% | +1.0% | |
| P / Sales | 4.4x | 6.7x | 7.8x | 5.8x | 5.8x | |
| EV / Sales | 4.6x | 7.0x | 8.2x | 6.2x | 6.3x | |
| Gross Profit, Adj. | $13.6B | $10.6B | $11.3B | $12.2B | $12.2B | |
| YoY % | +84.8% | -22.2% | +6.5% | +8.2% | +0.1% | |
| Margin % | 84.8% | 87.2% | 86.2% | 86.1% | 85.4% | |
| EV / Gross Profit | 5.5x | 8.0x | 9.5x | 7.2x | 7.4x | |
| EBITDA, Adj. | $9.2B | $5.1B | $4.5B | $4.5B | $4.1B | |
| YoY % | +142.2% | -45.0% | -12.1% | +1.4% | -9.2% | |
| Margin % | 57.4% | 41.7% | 34.0% | 31.9% | 28.7% | |
| EV / EBITDA | 8.1x | 16.8x | 24.0x | 19.4x | 21.9x | |
| EBIT | $8.9B | $4.7B | $4.0B | $4.0B | $3.6B | |
| YoY % | +150.1% | -47.0% | -14.6% | -0.0% | -11.8% | |
| Margin % | 55.7% | 38.9% | 30.8% | 28.5% | 24.9% | |
| EV / EBIT | 8.3x | 18.0x | 26.5x | 21.7x | 25.2x | |
| Net Income | $8.1B | $4.3B | $4.0B | $4.4B | $4.5B | |
| YoY % | +129.9% | -46.3% | -8.9% | +11.6% | +2.1% | |
| Net Margin | 50.2% | 35.6% | 30.1% | 31.1% | 31.4% | |
| EPS (GAAP) | $71.97 | $38.22 | $34.77 | $38.34 | $41.48 | |
| YoY % | +135.8% | -46.9% | -9.0% | +10.3% | +8.2% |