STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.7B | $27.4B | $40.6B | $42.7B | $42.9B | |
| YoY % | -6.0% | +15.5% | +48.3% | +5.1% | +0.3% | |
| P / Sales | 3.5x | 2.4x | 1.7x | 1.7x | 1.9x | |
| EV / Sales | 24.1x | 23.2x | 15.1x | 14.9x | 15.5x | |
| Gross Profit, Adj. | $22.7B | $24.2B | $28.0B | $27.3B | $28.5B | |
| YoY % | -2.2% | +6.4% | +15.8% | -2.4% | +4.4% | |
| Margin % | 95.8% | 88.3% | 69.0% | 64.0% | 66.6% | |
| EV / Gross Profit | 25.2x | 26.3x | 21.9x | 23.3x | 23.2x | |
| EBITDA, Adj. | $10.2B | $7.6B | $7.9B | $8.1B | $9.5B | |
| YoY % | +68.0% | -24.9% | +3.2% | +2.4% | +18.0% | |
| Margin % | 42.9% | 27.8% | 19.4% | 18.9% | 22.2% | |
| EV / EBITDA | 56.3x | 83.4x | 78.0x | 79.0x | 69.7x | |
| EBIT | $10.2B | $7.3B | $6.9B | $7.9B | $9.5B | |
| YoY % | +68.0% | -28.2% | -6.0% | +15.2% | +20.3% | |
| Margin % | 42.9% | 26.6% | 16.9% | 18.5% | 22.2% | |
| EV / EBIT | 56.3x | 87.2x | 89.5x | 80.6x | 69.7x | |
| Net Income | $7.6B | $5.5B | $5.1B | $5.9B | $7.2B | |
| YoY % | +64.6% | -27.7% | -8.2% | +17.0% | +21.7% | |
| Net Margin | 32.1% | 20.1% | 12.4% | 13.8% | 16.8% | |
| EPS (GAAP) | $5.10 | $3.69 | $3.27 | $3.79 | $4.62 | |
| YoY % | +66.7% | -27.6% | -11.4% | +15.9% | +21.9% |