STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.7B | $12.6B | $5.2B | $8.4B | $6.9B | |
| YoY % | — | +17.1% | -58.9% | +63.3% | -18.1% | |
| P / Sales | 0.7x | 0.2x | 0.3x | 0.3x | 0.4x | |
| EV / Sales | 0.7x | 0.5x | 1.2x | 1.0x | 1.2x | |
| Gross Profit, Adj. | $6.8B | $7.8B | $1.3B | $3.9B | $2.4B | |
| YoY % | — | +14.3% | -83.6% | +206.5% | -37.6% | |
| Margin % | 63.6% | 62.1% | 24.7% | 46.4% | 35.4% | |
| EV / Gross Profit | 1.0x | 0.9x | 4.9x | 2.2x | 3.5x | |
| EBITDA, Adj. | $6.6B | $7.5B | $989.1M | $3.6B | $2.1B | |
| YoY % | — | +14.5% | -86.9% | +267.0% | -41.3% | |
| Margin % | 61.3% | 60.0% | 19.2% | 43.1% | 30.9% | |
| EV / EBITDA | 1.1x | 0.9x | 6.4x | 2.4x | 4.0x | |
| EBIT | $5.8B | $6.1B | $-2.5B | $2.5B | $983.1M | |
| YoY % | — | +5.8% | -141.0% | +198.8% | -60.5% | |
| Margin % | 54.0% | 48.9% | -48.8% | 29.5% | 14.2% | |
| EV / EBIT | 1.2x | 1.1x | -2.5x | 3.5x | 8.6x | |
| Net Income | $4.6B | $4.6B | $-2.7B | $2.1B | $479.2M | |
| YoY % | — | -0.5% | -158.4% | +179.7% | -77.7% | |
| Net Margin | 43.3% | 36.8% | -52.2% | 25.5% | 6.9% | |
| EPS (GAAP) | $39.02 | $38.35 | -$22.42 | $17.82 | $3.98 | |
| YoY % | — | -1.7% | -158.5% | +179.5% | -77.7% |