STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.7B | $11.5B | $57.1B | $65.9B | $67.9B | |
| YoY % | -13.9% | +32.6% | +395.2% | +15.3% | +3.1% | |
| P / Sales | 13.9x | 10.0x | 2.0x | 2.1x | 2.1x | |
| EV / Sales | 20.7x | 14.5x | 3.0x | 3.0x | 3.1x | |
| Gross Profit, Adj. | $8.7B | $11.5B | $24.9B | $30.7B | $31.9B | |
| YoY % | -13.9% | +32.6% | +115.6% | +23.6% | +3.7% | |
| Margin % | 100.0% | 100.0% | 43.5% | 46.7% | 46.9% | |
| EV / Gross Profit | 20.7x | 14.5x | 6.8x | 6.5x | 6.5x | |
| EBITDA, Adj. | $10.5B | $13.7B | $10.4B | $13.4B | $14.1B | |
| YoY % | -16.8% | +30.8% | -23.6% | +28.2% | +5.7% | |
| Margin % | 120.1% | 118.5% | 18.3% | 20.3% | 20.8% | |
| EV / EBITDA | 17.2x | 12.3x | 16.2x | 15.0x | 14.7x | |
| EBIT | $8.7B | $11.6B | $8.5B | $10.2B | $11.1B | |
| YoY % | -13.9% | +33.3% | -27.0% | +21.1% | +8.1% | |
| Margin % | 99.9% | 100.4% | 14.8% | 15.6% | 16.3% | |
| EV / EBIT | 20.7x | 14.5x | 20.1x | 19.6x | 18.8x | |
| Net Income | $6.0B | $8.2B | $7.2B | $7.2B | $12.7B | |
| YoY % | -11.0% | +35.5% | -12.5% | +0.5% | +76.7% | |
| Net Margin | 69.5% | 71.1% | 12.6% | 10.9% | 18.7% | |
| EPS (GAAP) | $2.61 | $3.61 | $3.19 | $3.24 | $5.81 | |
| YoY % | -10.0% | +38.3% | -11.6% | +1.6% | +79.3% |