STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.0B | $17.1B | $21.4B | $23.7B | $26.9B | |
| YoY % | +61.2% | +56.0% | +25.0% | +11.1% | +13.4% | |
| P / Sales | 9.1x | 4.8x | 6.0x | 7.1x | 6.5x | |
| EV / Sales | 9.6x | 5.4x | 6.7x | 7.8x | 7.1x | |
| Gross Profit, Adj. | $11.0B | $17.1B | $21.4B | $23.7B | $26.9B | |
| YoY % | +61.2% | +56.0% | +25.0% | +11.1% | +13.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 9.6x | 5.4x | 6.7x | 7.8x | 7.1x | |
| EBITDA, Adj. | $3.1B | $5.6B | $6.3B | $8.2B | $10.1B | |
| YoY % | +198.2% | +79.4% | +14.2% | +29.0% | +23.6% | |
| Margin % | 28.2% | 32.5% | 29.7% | 34.5% | 37.6% | |
| EV / EBITDA | 34.1x | 16.5x | 22.4x | 22.6x | 19.0x | |
| EBIT | $2.5B | $5.1B | $5.8B | $7.6B | $8.8B | |
| YoY % | +495.6% | +104.4% | +14.4% | +29.5% | +16.8% | |
| Margin % | 22.8% | 29.9% | 27.3% | 31.8% | 32.8% | |
| EV / EBIT | 42.3x | 18.0x | 24.4x | 24.5x | 21.8x | |
| Net Income | $1.2B | $3.1B | $4.3B | $5.9B | $5.4B | |
| YoY % | +1874.6% | +162.5% | +40.3% | +37.1% | -8.1% | |
| Net Margin | 10.6% | 17.9% | 20.1% | 24.8% | 20.1% | |
| EPS (GAAP) | $1.13 | $3.05 | $4.70 | $6.91 | $6.62 | |
| YoY % | +1783.3% | +169.9% | +54.1% | +47.0% | -4.2% |