STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.4B | $22.3B | $18.8B | $17.5B | $18.2B | |
| YoY % | +91.7% | +20.9% | -15.6% | -6.7% | +3.6% | |
| P / Sales | 0.7x | 0.8x | 1.1x | 1.0x | 1.4x | |
| EV / Sales | 1.0x | 1.0x | 1.3x | 1.3x | 1.8x | |
| Gross Profit, Adj. | $5.4B | $6.1B | $4.0B | $2.8B | $2.4B | |
| YoY % | +273.8% | +14.1% | -33.9% | -30.7% | -14.6% | |
| Margin % | 29.1% | 27.5% | 21.5% | 16.0% | 13.2% | |
| EV / Gross Profit | 3.3x | 3.6x | 6.1x | 8.3x | 13.3x | |
| EBITDA, Adj. | $4.6B | $5.5B | $3.6B | $2.4B | $2.0B | |
| YoY % | +289.9% | +17.8% | -34.5% | -32.5% | -16.3% | |
| Margin % | 25.3% | 24.6% | 19.1% | 13.8% | 11.2% | |
| EV / EBITDA | 3.8x | 4.0x | 6.8x | 9.6x | 15.7x | |
| EBIT | $4.3B | $5.1B | $3.2B | $1.9B | $1.5B | |
| YoY % | +407.7% | +18.4% | -38.1% | -38.3% | -24.0% | |
| Margin % | 23.4% | 22.9% | 16.8% | 11.1% | 8.1% | |
| EV / EBIT | 4.1x | 4.3x | 7.8x | 11.9x | 21.6x | |
| Net Income | $3.2B | $3.9B | $2.5B | $1.5B | $1.2B | |
| YoY % | +483.5% | +20.2% | -36.5% | -37.3% | -22.9% | |
| Net Margin | 17.5% | 17.4% | 13.0% | 8.8% | 6.5% | |
| EPS (GAAP) | $15.56 | $20.92 | $14.64 | $9.84 | $7.99 | |
| YoY % | +500.8% | +34.4% | -30.0% | -32.8% | -18.8% |