STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.8B | $16.1B | $17.3B | $13.3B | $11.8B | |
| YoY % | +24.9% | +26.4% | +7.2% | -23.2% | -11.1% | |
| P / Sales | 3.5x | 2.1x | 2.6x | 1.8x | 2.0x | |
| EV / Sales | 3.8x | 2.3x | 2.9x | 2.1x | 2.3x | |
| Gross Profit, Adj. | $5.3B | $7.6B | $8.3B | $5.2B | $4.0B | |
| YoY % | +40.6% | +43.4% | +8.5% | -37.0% | -23.4% | |
| Margin % | 41.7% | 47.3% | 47.9% | 39.3% | 33.9% | |
| EV / Gross Profit | 9.1x | 4.9x | 6.0x | 5.4x | 6.9x | |
| EBITDA, Adj. | $3.5B | $5.7B | $6.1B | $3.3B | $2.2B | |
| YoY % | +54.4% | +63.2% | +8.2% | -46.8% | -33.1% | |
| Margin % | 27.2% | 35.1% | 35.4% | 24.5% | 18.4% | |
| EV / EBITDA | 13.9x | 6.6x | 8.2x | 8.7x | 12.7x | |
| EBIT | $2.4B | $4.4B | $4.6B | $1.5B | $-53.0M | |
| YoY % | +84.5% | +83.5% | +2.6% | -67.2% | -103.5% | |
| Margin % | 19.0% | 27.5% | 26.4% | 11.3% | -0.4% | |
| EV / EBIT | 19.9x | 8.4x | 11.0x | 18.9x | -522.3x | |
| Net Income | $2.0B | $4.0B | $4.2B | $1.6B | $166.0M | |
| YoY % | +80.8% | +98.0% | +6.3% | -63.0% | -89.3% | |
| Net Margin | 15.7% | 24.6% | 24.4% | 11.7% | 1.4% | |
| EPS (GAAP) | $2.16 | $4.19 | $4.46 | $1.66 | $0.18 | |
| YoY % | +80.0% | +94.0% | +6.4% | -62.8% | -89.2% |