STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $46.7B | $49.2B | $81.7B | $96.4B | $97.8B | |
| YoY % | +1.7% | +5.4% | +65.8% | +18.1% | +1.4% | |
| P / Sales | 3.2x | 2.6x | 1.4x | 1.8x | 2.1x | |
| EV / Sales | 29.0x | 28.5x | 17.5x | 16.6x | 17.8x | |
| Gross Profit, Adj. | $40.1B | $36.0B | $37.1B | $41.2B | $47.4B | |
| YoY % | +13.4% | -10.3% | +3.1% | +11.0% | +15.2% | |
| Margin % | 85.9% | 73.1% | 45.4% | 42.7% | 48.5% | |
| EV / Gross Profit | 33.8x | 39.1x | 38.5x | 38.8x | 36.6x | |
| EBITDA, Adj. | $16.7B | $14.8B | $13.1B | $14.3B | $18.3B | |
| YoY % | +54.3% | -11.3% | -11.3% | +8.8% | +28.1% | |
| Margin % | 35.7% | 30.0% | 16.0% | 14.8% | 18.7% | |
| EV / EBITDA | 81.4x | 95.2x | 109.1x | 112.1x | 95.1x | |
| EBIT | $16.7B | $14.8B | $13.1B | $14.3B | $18.3B | |
| YoY % | +54.3% | -11.3% | -11.3% | +8.8% | +28.1% | |
| Margin % | 35.7% | 30.0% | 16.0% | 14.8% | 18.7% | |
| EV / EBIT | 81.4x | 95.2x | 109.1x | 112.1x | 95.1x | |
| Net Income | $12.7B | $11.4B | $10.4B | $11.4B | $14.1B | |
| YoY % | +52.1% | -10.4% | -9.3% | +10.3% | +23.8% | |
| Net Margin | 27.3% | 23.2% | 12.7% | 11.8% | 14.5% | |
| EPS (GAAP) | $8.93 | $8.12 | $7.44 | $8.07 | $10.01 | |
| YoY % | +52.1% | -9.1% | -8.4% | +8.5% | +24.0% |