STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.7B | $11.7B | $7.4B | $6.6B | $9.1B | |
| YoY % | +1.6% | +9.2% | -36.7% | -11.3% | +38.9% | |
| P / Sales | 2.0x | 1.3x | 1.7x | 3.3x | 3.4x | |
| EV / Sales | 2.6x | 2.0x | 2.8x | 4.5x | 4.2x | |
| Gross Profit, Adj. | $2.9B | $3.5B | $1.4B | $1.5B | $3.2B | |
| YoY % | +2.6% | +18.9% | -61.1% | +13.7% | +108.3% | |
| Margin % | 27.3% | 29.7% | 18.3% | 23.4% | 35.2% | |
| EV / Gross Profit | 9.7x | 6.8x | 15.4x | 19.4x | 12.0x | |
| EBITDA, Adj. | $1.9B | $2.4B | $573.0M | $686.0M | $2.2B | |
| YoY % | +7.7% | +27.0% | -76.2% | +19.7% | +215.7% | |
| Margin % | 17.8% | 20.7% | 7.8% | 10.5% | 23.8% | |
| EV / EBITDA | 14.8x | 9.8x | 36.3x | 43.4x | 17.7x | |
| EBIT | $1.5B | $2.0B | $-342.0M | $452.0M | $1.9B | |
| YoY % | +14.8% | +31.0% | -117.5% | +232.2% | +318.1% | |
| Margin % | 14.0% | 16.8% | -4.6% | 6.9% | 20.8% | |
| EV / EBIT | 18.9x | 12.1x | -60.7x | 65.9x | 20.3x | |
| Net Income | $1.3B | $1.6B | $-529.0M | $335.0M | $1.5B | |
| YoY % | +30.9% | +25.5% | -132.1% | +163.3% | +338.5% | |
| Net Margin | 12.3% | 14.1% | -7.2% | 5.1% | 16.1% | |
| EPS (GAAP) | $5.36 | $7.36 | -$2.56 | $1.58 | $6.77 | |
| YoY % | +41.4% | +37.3% | -134.8% | +161.7% | +328.5% |