STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.9B | $5.7B | $6.6B | $8.3B | $11.9B | |
| YoY % | +23.3% | +48.4% | +15.4% | +25.0% | +43.7% | |
| P / Sales | 3.4x | 4.1x | 4.0x | 4.7x | 7.2x | |
| EV / Sales | 4.4x | 5.2x | 5.3x | 5.7x | 7.7x | |
| Gross Profit, Adj. | $2.1B | $3.1B | $3.7B | $5.2B | $8.6B | |
| YoY % | +22.3% | +47.8% | +19.2% | +40.8% | +64.8% | |
| Margin % | 54.2% | 54.0% | 55.7% | 62.8% | 71.9% | |
| EV / Gross Profit | 8.1x | 9.7x | 9.6x | 9.1x | 10.8x | |
| EBITDA, Adj. | $1.8B | $2.6B | $3.2B | $4.6B | $8.0B | |
| YoY % | +21.4% | +42.3% | +23.1% | +46.6% | +72.1% | |
| Margin % | 46.6% | 44.7% | 47.6% | 55.8% | 66.9% | |
| EV / EBITDA | 9.5x | 11.7x | 11.2x | 10.2x | 11.6x | |
| EBIT | $1.1B | $1.5B | $1.7B | $3.1B | $6.3B | |
| YoY % | +24.7% | +38.1% | +13.3% | +87.1% | +102.9% | |
| Margin % | 27.5% | 25.6% | 25.1% | 37.6% | 53.0% | |
| EV / EBIT | 16.0x | 20.5x | 21.3x | 15.2x | 14.6x | |
| Net Income | $561.9M | $670.2M | $1.9B | $1.9B | $4.5B | |
| YoY % | +9.8% | +19.3% | +189.6% | -2.4% | +135.4% | |
| Net Margin | 14.5% | 11.7% | 29.3% | 22.9% | 37.5% | |
| EPS (GAAP) | $2.30 | $1.53 | $3.95 | $3.78 | $8.86 | |
| YoY % | +9.5% | -33.5% | +158.2% | -4.3% | +134.4% |