STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $38.7B | $41.1B | $69.1B | $84.6B | $76.1B | |
| YoY % | +3.5% | +6.4% | +67.9% | +22.5% | -10.0% | |
| P / Sales | 1.7x | 1.6x | 1.5x | 1.2x | 2.0x | |
| EV / Sales | 24.0x | 22.9x | 20.2x | 15.8x | 19.0x | |
| Gross Profit, Adj. | $35.4B | $34.6B | $40.8B | $48.6B | $49.6B | |
| YoY % | +7.0% | -2.3% | +18.1% | +19.0% | +2.0% | |
| Margin % | 91.6% | 84.0% | 59.1% | 57.5% | 65.1% | |
| EV / Gross Profit | 26.2x | 27.3x | 34.2x | 27.5x | 29.2x | |
| EBITDA, Adj. | $9.3B | $9.6B | $992.0M | $6.8B | $8.9B | |
| YoY % | +14.5% | +2.9% | -89.7% | +587.6% | +29.8% | |
| Margin % | 24.2% | 23.4% | 1.4% | 8.1% | 11.6% | |
| EV / EBITDA | 99.4x | 98.1x | 1407.0x | 196.3x | 163.8x | |
| EBIT | $9.5B | $9.6B | $992.0M | $6.8B | $8.9B | |
| YoY % | +16.3% | +1.3% | -89.7% | +587.6% | +29.8% | |
| Margin % | 24.5% | 23.4% | 1.4% | 8.1% | 11.6% | |
| EV / EBIT | 97.9x | 98.1x | 1407.0x | 196.3x | 163.8x | |
| Net Income | $7.5B | $7.6B | $27.4B | $5.1B | $7.8B | |
| YoY % | +13.7% | +2.3% | +258.7% | -81.4% | +52.7% | |
| Net Margin | 19.3% | 18.6% | 39.6% | 6.0% | 10.2% | |
| EPS (GAAP) | $2.06 | $2.25 | $8.30 | $1.52 | $2.36 | |
| YoY % | +16.4% | +9.2% | +268.9% | -81.7% | +55.3% |