STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $53.8B | $81.5B | $96.8B | $97.7B | $94.8B | |
| YoY % | +70.7% | +51.4% | +18.8% | +0.9% | -2.9% | |
| P / Sales | 22.2x | 4.6x | 8.9x | 14.5x | 16.7x | |
| EV / Sales | 22.4x | 4.9x | 9.2x | 14.8x | 17.1x | |
| Gross Profit, Adj. | $13.6B | $20.9B | $17.7B | $17.4B | $17.1B | |
| YoY % | +105.2% | +53.3% | -15.3% | -1.2% | -2.0% | |
| Margin % | 25.3% | 25.6% | 18.2% | 17.9% | 18.0% | |
| EV / Gross Profit | 88.6x | 19.0x | 50.5x | 82.8x | 95.1x | |
| EBITDA, Adj. | $9.4B | $17.6B | $13.6B | $13.1B | $11.0B | |
| YoY % | +118.0% | +86.9% | -22.9% | -3.2% | -16.2% | |
| Margin % | 17.5% | 21.6% | 14.0% | 13.4% | 11.6% | |
| EV / EBITDA | 128.2x | 22.5x | 65.8x | 110.1x | 147.8x | |
| EBIT | $6.5B | $13.7B | $8.9B | $7.1B | $4.4B | |
| YoY % | +227.1% | +109.4% | -34.9% | -20.4% | -38.5% | |
| Margin % | 12.1% | 16.8% | 9.2% | 7.2% | 4.6% | |
| EV / EBIT | 184.8x | 29.0x | 100.4x | 204.2x | 373.1x | |
| Net Income | $5.5B | $12.6B | $15.0B | $7.1B | $3.8B | |
| YoY % | +665.5% | +127.5% | +19.4% | -52.7% | -46.5% | |
| Net Margin | 10.3% | 15.4% | 15.5% | 7.3% | 4.0% | |
| EPS (GAAP) | $1.63 | $3.62 | $4.30 | $2.04 | $1.08 | |
| YoY % | +676.2% | +122.1% | +18.8% | -52.6% | -47.1% |