STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.3B | $11.2B | $12.5B | $14.2B | $15.3B | |
| YoY % | +11.5% | +34.8% | +11.8% | +13.7% | +7.9% | |
| P / Sales | 13.8x | 9.5x | 11.1x | 10.9x | 10.4x | |
| EV / Sales | 14.1x | 11.4x | 12.8x | 12.4x | 11.9x | |
| Gross Profit, Adj. | $6.1B | $7.4B | $8.4B | $9.8B | $10.8B | |
| YoY % | +14.4% | +21.4% | +12.5% | +17.8% | +9.4% | |
| Margin % | 73.7% | 66.4% | 66.9% | 69.3% | 70.2% | |
| EV / Gross Profit | 19.1x | 17.2x | 19.2x | 17.9x | 17.0x | |
| EBITDA, Adj. | $4.4B | $4.0B | $5.2B | $6.7B | $7.4B | |
| YoY % | +15.3% | -8.1% | +28.9% | +28.0% | +10.6% | |
| Margin % | 52.9% | 36.1% | 41.6% | 46.8% | 48.0% | |
| EV / EBITDA | 26.7x | 31.6x | 30.9x | 26.5x | 24.8x | |
| EBIT | $4.2B | $3.0B | $4.1B | $5.5B | $6.2B | |
| YoY % | +16.9% | -28.3% | +34.3% | +35.1% | +12.8% | |
| Margin % | 50.7% | 27.0% | 32.4% | 38.6% | 40.3% | |
| EV / EBIT | 27.8x | 42.2x | 39.6x | 32.2x | 29.6x | |
| Net Income | $3.0B | $3.2B | $2.6B | $3.9B | $4.5B | |
| YoY % | +29.3% | +7.4% | -19.2% | +46.7% | +16.1% | |
| Net Margin | 36.4% | 29.0% | 21.0% | 27.1% | 29.2% | |
| EPS (GAAP) | $12.51 | $10.20 | $8.23 | $12.35 | $14.66 | |
| YoY % | +29.5% | -18.5% | -19.3% | +50.1% | +18.7% |