STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.6B | $7.5B | $9.2B | $9.4B | $9.6B | |
| YoY % | -0.8% | +14.0% | +21.5% | +2.4% | +2.5% | |
| P / Sales | 3.2x | 2.7x | 2.0x | 2.3x | 2.5x | |
| EV / Sales | 24.9x | 20.9x | 16.4x | 16.9x | 16.7x | |
| Gross Profit, Adj. | $6.4B | $7.2B | $7.6B | $7.1B | $7.5B | |
| YoY % | +2.4% | +12.1% | +5.0% | -6.5% | +6.3% | |
| Margin % | 97.5% | 95.8% | 82.8% | 75.6% | 78.3% | |
| EV / Gross Profit | 25.5x | 21.8x | 19.8x | 22.3x | 21.4x | |
| EBITDA, Adj. | $3.2B | $2.9B | $2.6B | $2.4B | $2.7B | |
| YoY % | +144.7% | -10.5% | -9.4% | -9.7% | +16.5% | |
| Margin % | 48.7% | 38.2% | 28.5% | 25.1% | 28.5% | |
| EV / EBITDA | 51.1x | 54.8x | 57.7x | 67.2x | 58.7x | |
| EBIT | $3.2B | $2.9B | $2.6B | $2.4B | $2.7B | |
| YoY % | +144.7% | -10.5% | -9.4% | -9.7% | +16.5% | |
| Margin % | 48.7% | 38.2% | 28.5% | 25.1% | 28.5% | |
| EV / EBIT | 51.1x | 54.8x | 57.7x | 67.2x | 58.7x | |
| Net Income | $2.4B | $2.1B | $2.0B | $1.8B | $2.1B | |
| YoY % | +142.2% | -10.6% | -7.9% | -10.2% | +16.2% | |
| Net Margin | 36.3% | 28.5% | 21.6% | 18.9% | 21.5% | |
| EPS (GAAP) | $2.49 | $2.28 | $2.11 | $1.93 | $2.30 | |
| YoY % | +141.7% | -8.4% | -7.5% | -8.5% | +19.2% |