STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $114.0B | $176.4B | $144.8B | $129.9B | $122.7B | |
| YoY % | +75.6% | +54.8% | -17.9% | -10.3% | -5.5% | |
| P / Sales | 0.3x | 0.3x | 0.3x | 0.3x | 0.4x | |
| EV / Sales | 0.6x | 0.4x | 0.5x | 0.5x | 0.6x | |
| Gross Profit, Adj. | $5.5B | $16.8B | $12.9B | $4.8B | $5.4B | |
| YoY % | +841.5% | +206.1% | -23.0% | -62.8% | +13.0% | |
| Margin % | 4.8% | 9.5% | 8.9% | 3.7% | 4.4% | |
| EV / Gross Profit | 11.8x | 4.7x | 5.8x | 14.0x | 14.2x | |
| EBITDA, Adj. | $4.5B | $18.2B | $14.6B | $6.5B | $7.5B | |
| YoY % | +487.4% | +301.9% | -20.1% | -55.2% | +14.4% | |
| Margin % | 4.0% | 10.3% | 10.1% | 5.0% | 6.1% | |
| EV / EBITDA | 14.2x | 4.3x | 5.2x | 10.3x | 10.3x | |
| EBIT | $2.1B | $15.7B | $11.9B | $3.8B | $3.2B | |
| YoY % | +234.9% | +636.6% | -24.4% | -68.3% | -15.3% | |
| Margin % | 1.9% | 8.9% | 8.2% | 2.9% | 2.6% | |
| EV / EBIT | 30.3x | 5.0x | 6.3x | 18.0x | 24.2x | |
| Net Income | $924.0M | $11.5B | $8.8B | $2.8B | $2.3B | |
| YoY % | +164.8% | +1143.0% | -23.3% | -68.6% | -15.2% | |
| Net Margin | 0.8% | 6.5% | 6.1% | 2.1% | 1.9% | |
| EPS (GAAP) | $2.27 | $29.04 | $24.92 | $8.58 | $7.57 | |
| YoY % | +164.9% | +1179.3% | -14.2% | -65.6% | -11.8% |