STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.0B | $13.7B | $18.4B | $22.1B | $22.6B | |
| YoY % | -0.4% | +13.8% | +34.1% | +20.1% | +2.6% | |
| P / Sales | 2.8x | 2.1x | 1.4x | 1.3x | 1.6x | |
| EV / Sales | 26.3x | 22.0x | 16.1x | 16.1x | 16.4x | |
| Gross Profit, Adj. | $12.0B | $12.1B | $11.9B | $13.0B | $13.9B | |
| YoY % | +2.8% | +1.0% | -1.7% | +8.8% | +7.3% | |
| Margin % | 100.0% | 88.7% | 65.0% | 58.9% | 61.6% | |
| EV / Gross Profit | 26.4x | 24.8x | 24.7x | 27.3x | 26.6x | |
| EBITDA, Adj. | $3.2B | $3.4B | $2.3B | $3.4B | $3.7B | |
| YoY % | +9.7% | +4.8% | -31.7% | +46.6% | +9.9% | |
| Margin % | 26.9% | 24.8% | 12.6% | 15.4% | 16.5% | |
| EV / EBITDA | 97.9x | 88.8x | 127.3x | 104.4x | 99.5x | |
| EBIT | $3.2B | $3.3B | $2.3B | $3.4B | $3.7B | |
| YoY % | +9.4% | +4.9% | -30.4% | +46.6% | +9.9% | |
| Margin % | 26.4% | 24.3% | 12.6% | 15.4% | 16.5% | |
| EV / EBIT | 99.9x | 90.6x | 127.3x | 104.4x | 99.5x | |
| Net Income | $2.6B | $2.7B | $1.8B | $2.5B | $2.7B | |
| YoY % | +14.0% | +3.4% | -31.5% | +36.4% | +9.4% | |
| Net Margin | 21.4% | 19.4% | 9.9% | 11.3% | 12.0% | |
| EPS (GAAP) | $7.19 | $7.19 | $5.58 | $8.21 | $9.40 | |
| YoY % | +13.8% | — | -22.4% | +47.1% | +14.5% |