STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $30.9B | $58.3B | $37.1B | $38.2B | $38.2B | |
| YoY % | +23.5% | +88.6% | -36.5% | +3.2% | -0.2% | |
| P / Sales | 1.2x | 0.7x | 1.1x | 0.8x | 1.0x | |
| EV / Sales | 2.4x | 1.5x | 2.0x | 1.6x | 1.8x | |
| Gross Profit, Adj. | $20.0B | $37.6B | $23.3B | $24.9B | $25.0B | |
| YoY % | +25.6% | +87.6% | -38.0% | +6.9% | +0.3% | |
| Margin % | 64.7% | 64.4% | 62.9% | 65.2% | 65.5% | |
| EV / Gross Profit | 3.6x | 2.3x | 3.2x | 2.4x | 2.8x | |
| EBITDA, Adj. | $9.8B | $23.0B | $11.8B | $11.9B | $11.6B | |
| YoY % | +122.8% | +134.4% | -48.7% | +0.5% | -2.4% | |
| Margin % | 31.8% | 39.5% | 31.9% | 31.0% | 30.3% | |
| EV / EBITDA | 7.4x | 3.7x | 6.3x | 5.1x | 6.0x | |
| EBIT | $5.2B | $14.2B | $7.0B | $7.0B | $6.5B | |
| YoY % | +201.6% | +174.0% | -51.2% | +1.0% | -6.9% | |
| Margin % | 16.8% | 24.4% | 18.8% | 18.4% | 17.1% | |
| EV / EBIT | 14.0x | 6.0x | 10.8x | 8.7x | 10.6x | |
| Net Income | $3.3B | $9.1B | $6.3B | $4.2B | $4.3B | |
| YoY % | +175.5% | +178.5% | -31.0% | -33.0% | +2.9% | |
| Net Margin | 10.5% | 15.6% | 16.9% | 11.0% | 11.3% | |
| EPS (GAAP) | $2.19 | $6.53 | $4.78 | $4.71 | $4.85 | |
| YoY % | +177.4% | +198.2% | -26.8% | -1.5% | +3.0% |