STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.8B | $18.6B | $17.0B | $15.8B | $15.0B | |
| YoY % | +949.8% | -6.0% | -8.7% | -7.0% | -5.2% | |
| P / Sales | 0.4x | 0.3x | 0.3x | 0.4x | 2.1x | |
| EV / Sales | 0.5x | 2.1x | 2.3x | 2.7x | 4.4x | |
| Gross Profit, Adj. | $7.3B | $6.4B | $5.1B | $4.1B | $3.9B | |
| YoY % | +540.4% | -12.3% | -21.1% | -20.1% | -4.4% | |
| Margin % | 36.9% | 34.5% | 29.8% | 25.6% | 25.8% | |
| EV / Gross Profit | 1.4x | 6.1x | 7.7x | 10.5x | 17.2x | |
| EBITDA, Adj. | $4.6B | $3.4B | $2.1B | $1.6B | $1.5B | |
| YoY % | +627.3% | -26.5% | -38.9% | -21.9% | -8.1% | |
| Margin % | 23.4% | 18.3% | 12.2% | 10.3% | 10.0% | |
| EV / EBITDA | 2.2x | 11.5x | 18.8x | 26.2x | 44.6x | |
| EBIT | $3.4B | $2.2B | $-277.9M | $-304.1M | $-17.7B | |
| YoY % | +2942.9% | -34.8% | -112.4% | -9.4% | -5728.6% | |
| Margin % | 17.3% | 12.0% | -1.6% | -1.9% | -118.1% | |
| EV / EBIT | 3.0x | 17.6x | -140.9x | -140.3x | -3.8x | |
| Net Income | $2.5B | $2.5B | $-1.7B | $-119.5M | $-14.5B | |
| YoY % | +6292.5% | -0.3% | -168.7% | +93.0% | -12026.9% | |
| Net Margin | 12.5% | 13.3% | -10.0% | -0.8% | -96.6% | |
| EPS (GAAP) | $7.94 | $8.05 | -$6.28 | -$0.44 | -$50.41 | |
| YoY % | +2036.6% | +1.4% | -178.0% | +93.0% | -11356.8% |