STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $4.5B | $6.4B | $6.6B | $6.9B | |
| YoY % | — | +42.1% | +3.6% | +4.4% | |
| P / Sales | 13.0x | 10.2x | 9.3x | 10.7x | |
| EV / Sales | 14.5x | 11.3x | 10.3x | 11.6x | |
| Gross Profit, Adj. | $4.5B | $6.4B | $6.6B | $6.9B | |
| YoY % | — | +42.1% | +3.6% | +4.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 14.5x | 11.3x | 10.3x | 11.6x | |
| EBITDA, Adj. | $761.0M | $1.2B | $1.2B | $1.1B | |
| YoY % | — | +59.9% | -0.9% | -12.0% | |
| Margin % | 16.9% | 19.1% | 18.2% | 15.4% | |
| EV / EBITDA | 85.8x | 59.1x | 56.6x | 75.8x | |
| EBIT | $383.5M | $727.0M | $644.0M | $584.0M | |
| YoY % | — | +89.6% | -11.4% | -9.3% | |
| Margin % | 8.5% | 11.4% | 9.7% | 8.5% | |
| EV / EBIT | 170.3x | 99.0x | 106.0x | 137.7x | |
| Net Income | $280.7M | $474.0M | $392.0M | $470.0M | |
| YoY % | — | +68.9% | -17.3% | +19.9% | |
| Net Margin | 6.2% | 7.4% | 5.9% | 6.8% | |
| EPS (GAAP) | $0.14 | $0.19 | $0.16 | $0.19 | |
| YoY % | — | +35.7% | -15.8% | +18.8% |