STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $4.9B | $3.7B | $4.9B | $4.6B | |
| YoY % | — | -24.1% | +31.7% | -6.7% | |
| P / Sales | 0.8x | 1.4x | 1.1x | 1.3x | |
| EV / Sales | 5.7x | 9.8x | 8.6x | 10.4x | |
| Gross Profit, Adj. | $4.9B | $3.7B | $4.9B | $4.6B | |
| YoY % | — | -24.1% | +31.7% | -6.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5.7x | 9.8x | 8.6x | 10.4x | |
| EBITDA, Adj. | $2.3B | $2.2B | $2.9B | $2.3B | |
| YoY % | — | -6.9% | +33.4% | -22.5% | |
| Margin % | 47.7% | 58.5% | 59.3% | 49.2% | |
| EV / EBITDA | 12.0x | 16.7x | 14.5x | 21.2x | |
| EBIT | $2.3B | $2.2B | $2.9B | $2.3B | |
| YoY % | — | -6.9% | +33.4% | -22.5% | |
| Margin % | 47.7% | 58.5% | 59.3% | 49.2% | |
| EV / EBIT | 12.0x | 16.7x | 14.5x | 21.2x | |
| Net Income | $864.8M | $532.7M | $835.0M | $567.2M | |
| YoY % | — | -38.4% | +56.8% | -32.1% | |
| Net Margin | 17.6% | 14.3% | 17.0% | 12.4% | |
| EPS (GAAP) | $1.80 | $1.10 | $1.67 | $1.04 | |
| YoY % | — | -38.9% | +51.8% | -37.7% |