STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.6B | $7.1B | $4.7B | $4.3B | $5.3B | |
| YoY % | +35.5% | +54.5% | -34.4% | -7.6% | +22.0% | |
| P / Sales | 1.2x | 1.3x | 1.5x | 2.5x | 2.0x | |
| EV / Sales | 2.9x | 2.3x | 2.9x | 3.9x | 3.1x | |
| Gross Profit, Adj. | $1.3B | $4.0B | $1.8B | $1.4B | $2.2B | |
| YoY % | -61.8% | +206.8% | -56.1% | -21.5% | +61.8% | |
| Margin % | 28.2% | 56.0% | 37.4% | 31.8% | 42.2% | |
| EV / Gross Profit | 10.2x | 4.1x | 7.7x | 12.2x | 7.3x | |
| EBITDA, Adj. | $108.9M | $3.4B | $1.2B | $814.6M | $1.7B | |
| YoY % | +53.4% | +3055.0% | -65.1% | -32.0% | +104.6% | |
| Margin % | 2.4% | 48.1% | 25.6% | 18.8% | 31.6% | |
| EV / EBITDA | 121.5x | 4.8x | 11.2x | 20.6x | 9.8x | |
| EBIT | $18.3M | $2.5B | $395.8M | $1.3M | $879.0M | |
| YoY % | +101.8% | +13753.8% | -84.4% | -99.7% | +66389.7% | |
| Margin % | 0.4% | 35.6% | 8.5% | 0.0% | 16.7% | |
| EV / EBIT | 721.3x | 6.5x | 33.9x | 12691.9x | 18.5x | |
| Net Income | $-186.9M | $1.9B | $198.4M | $57.2M | $634.4M | |
| YoY % | +85.3% | +1101.4% | -89.4% | -71.2% | +1008.6% | |
| Net Margin | -4.0% | 26.2% | 4.2% | 1.3% | 12.0% | |
| EPS (GAAP) | -$0.61 | $5.69 | $0.64 | $0.18 | $2.03 | |
| YoY % | +86.9% | +1032.8% | -88.8% | -71.9% | +1027.8% |