STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $29.9B | $49.0B | $52.8B | $54.2B | $54.6B | |
| YoY % | +72.4% | +63.9% | +7.8% | +2.7% | +0.8% | |
| P / Sales | 0.4x | 0.2x | 0.2x | 0.2x | 0.2x | |
| EV / Sales | 2.8x | 1.6x | 1.5x | 1.4x | 1.4x | |
| Gross Profit, Adj. | $29.9B | $49.0B | $52.8B | $54.2B | $54.6B | |
| YoY % | +72.4% | +63.9% | +7.8% | +2.7% | +0.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.8x | 1.6x | 1.5x | 1.4x | 1.4x | |
| EBITDA, Adj. | $-2.7B | $4.1B | $6.3B | $5.5B | $3.8B | |
| YoY % | +68.6% | +250.1% | +52.7% | -12.6% | -29.7% | |
| Margin % | -9.1% | 8.4% | 11.9% | 10.1% | 7.0% | |
| EV / EBITDA | -31.2x | 19.1x | 12.4x | 14.2x | 19.4x | |
| EBIT | $-1.1B | $1.6B | $3.0B | $2.6B | $1.5B | |
| YoY % | +89.8% | +251.7% | +88.8% | -13.8% | -43.9% | |
| Margin % | -3.5% | 3.3% | 5.7% | 4.8% | 2.7% | |
| EV / EBIT | -80.4x | 48.8x | 25.5x | 29.7x | 50.9x | |
| Net Income | $-2.0B | $127.0M | $822.0M | $846.0M | $111.0M | |
| YoY % | +77.6% | +106.4% | +547.2% | +2.9% | -86.9% | |
| Net Margin | -6.7% | 0.3% | 1.6% | 1.6% | 0.2% | |
| EPS (GAAP) | -$3.09 | $0.19 | $1.21 | $1.24 | $0.17 | |
| YoY % | +83.2% | +106.1% | +536.8% | +2.5% | -86.3% |