STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.2B | $9.6B | $10.4B | $11.7B | $14.2B | |
| YoY % | +73.2% | +56.2% | +8.1% | +12.6% | +21.3% | |
| P / Sales | 1.1x | 0.6x | 0.5x | 0.7x | 0.4x | |
| EV / Sales | 2.6x | 1.6x | 1.5x | 1.9x | 1.5x | |
| Gross Profit, Adj. | $6.0B | $9.4B | $10.2B | $11.4B | $13.9B | |
| YoY % | +73.7% | +56.5% | +7.8% | +12.4% | +21.0% | |
| Margin % | 97.7% | 98.0% | 97.7% | 97.6% | 97.3% | |
| EV / Gross Profit | 2.7x | 1.6x | 1.5x | 2.0x | 1.6x | |
| EBITDA, Adj. | $1.1B | $1.1B | $1.3B | $1.5B | $1.3B | |
| YoY % | +312.7% | -0.3% | +20.9% | +16.3% | -10.0% | |
| Margin % | 17.3% | 11.0% | 12.4% | 12.8% | 9.5% | |
| EV / EBITDA | 15.2x | 14.5x | 11.8x | 15.0x | 16.1x | |
| EBIT | $685.0M | $70.0M | $394.0M | $570.0M | $303.0M | |
| YoY % | +138.6% | -89.8% | +462.9% | +44.7% | -46.8% | |
| Margin % | 11.1% | 0.7% | 3.8% | 4.9% | 2.1% | |
| EV / EBIT | 23.8x | 220.3x | 38.5x | 39.5x | 71.4x | |
| Net Income | $478.0M | $58.0M | $235.0M | $395.0M | $100.0M | |
| YoY % | +136.1% | -87.9% | +305.2% | +68.1% | -74.7% | |
| Net Margin | 7.7% | 0.6% | 2.3% | 3.4% | 0.7% | |
| EPS (GAAP) | $3.77 | $0.45 | $1.83 | $3.08 | $0.83 | |
| YoY % | +135.2% | -88.1% | +306.7% | +68.3% | -73.1% |