STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.2B | $10.2B | $7.7B | $7.1B | $6.9B | |
| YoY % | +35.4% | -0.2% | -24.6% | -7.2% | -3.1% | |
| P / Sales | 3.0x | 2.3x | 3.3x | 2.9x | 2.5x | |
| EV / Sales | 3.5x | 2.7x | 4.0x | 3.7x | 3.5x | |
| Gross Profit, Adj. | $4.1B | $3.6B | $1.7B | $1.3B | $1.0B | |
| YoY % | +96.5% | -11.7% | -53.5% | -21.9% | -21.9% | |
| Margin % | 40.2% | 35.5% | 21.9% | 18.4% | 14.8% | |
| EV / Gross Profit | 8.8x | 7.7x | 18.5x | 20.3x | 23.3x | |
| EBITDA, Adj. | $4.1B | $3.6B | $1.7B | $1.2B | $989.0M | |
| YoY % | +103.4% | -12.1% | -53.3% | -25.1% | -20.7% | |
| Margin % | 39.7% | 35.0% | 21.7% | 17.5% | 14.3% | |
| EV / EBITDA | 8.9x | 7.8x | 18.7x | 21.4x | 24.1x | |
| EBIT | $3.6B | $3.1B | $1.2B | $745.0M | $480.0M | |
| YoY % | +136.3% | -14.7% | -62.2% | -36.0% | -35.6% | |
| Margin % | 35.4% | 30.2% | 15.2% | 10.5% | 7.0% | |
| EV / EBIT | 10.0x | 9.1x | 26.7x | 35.8x | 49.7x | |
| Net Income | $2.6B | $1.9B | $839.0M | $396.0M | $324.0M | |
| YoY % | +227.1% | -27.9% | -55.4% | -52.8% | -18.2% | |
| Net Margin | 25.6% | 18.5% | 10.9% | 5.6% | 4.7% | |
| EPS (GAAP) | $3.47 | $2.53 | $1.15 | $0.54 | $0.45 | |
| YoY % | +224.3% | -27.1% | -54.5% | -53.0% | -16.7% |