STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.8B | $2.8B | $1.8B | $3.2B | $5.5B | |
| YoY % | — | +0.9% | -34.6% | +75.1% | +70.0% | |
| P / Sales | 11.6x | 1.4x | 7.6x | 34.9x | 42.0x | |
| EV / Sales | 12.5x | 2.4x | 9.6x | 36.2x | 42.5x | |
| Gross Profit, Adj. | $1.8B | $1.6B | $1.5B | $2.7B | $4.8B | |
| YoY % | — | -13.5% | -4.9% | +82.0% | +78.1% | |
| Margin % | 64.6% | 55.4% | 80.6% | 83.9% | 87.9% | |
| EV / Gross Profit | 19.3x | 4.4x | 11.9x | 43.2x | 48.4x | |
| EBITDA, Adj. | $581.1M | $499.3M | $1.3B | $2.4B | $4.3B | |
| YoY % | — | -14.1% | +152.6% | +87.1% | +84.2% | |
| Margin % | 20.8% | 17.7% | 68.5% | 73.2% | 79.3% | |
| EV / EBITDA | 59.9x | 13.7x | 14.0x | 49.5x | 53.6x | |
| EBIT | $150.0M | $-47.8M | $772.4M | $1.9B | $4.2B | |
| YoY % | — | -131.9% | +1716.2% | +147.4% | +117.3% | |
| Margin % | 5.4% | -1.7% | 41.9% | 59.3% | 75.8% | |
| EV / EBIT | 232.1x | -143.4x | 22.9x | 61.1x | 56.1x | |
| Net Income | $31.7M | $-192.7M | $356.7M | $1.6B | $3.3B | |
| YoY % | — | -708.0% | +285.1% | +342.9% | +111.0% | |
| Net Margin | 1.1% | -6.8% | 19.4% | 49.0% | 60.8% | |
| EPS (GAAP) | $0.09 | -$0.52 | $0.98 | $4.53 | $9.75 | |
| YoY % | — | -677.8% | +288.5% | +362.2% | +115.2% |