STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.3B | $654.0M | $840.8M | $1.0B | $1.2B | |
| YoY % | — | -84.6% | +28.6% | +19.8% | +17.3% | |
| P / Sales | 4.3x | 29.3x | 16.7x | 12.4x | 16.0x | |
| EV / Sales | 3.9x | 19.3x | 17.0x | 12.6x | 16.0x | |
| Gross Profit, Adj. | $3.7B | $544.5M | $691.1M | $837.9M | $1.0B | |
| YoY % | — | -85.3% | +26.9% | +21.2% | +20.0% | |
| Margin % | 87.0% | 83.3% | 82.2% | 83.1% | 85.1% | |
| EV / Gross Profit | 4.5x | 23.2x | 20.7x | 15.2x | 18.8x | |
| EBITDA, Adj. | $-956.2M | $1.5M | $118.3M | $224.9M | $426.2M | |
| YoY % | — | +100.2% | +7629.7% | +90.0% | +89.5% | |
| Margin % | -22.5% | 0.2% | 14.1% | 22.3% | 36.1% | |
| EV / EBITDA | -17.6x | 8244.0x | 120.9x | 56.5x | 44.5x | |
| EBIT | $-1.0B | $-18.8M | $82.1M | $160.7M | $352.2M | |
| YoY % | — | +98.2% | +537.1% | +95.8% | +119.2% | |
| Margin % | -24.3% | -2.9% | 9.8% | 15.9% | 29.8% | |
| EV / EBIT | -16.2x | -672.1x | 174.3x | 79.1x | 53.8x | |
| Net Income | $-1.2B | $15.5M | $155.3M | $217.1M | $391.0M | |
| YoY % | — | +101.3% | +898.8% | +39.8% | +80.1% | |
| Net Margin | -29.0% | 2.4% | 18.5% | 21.5% | 33.1% | |
| EPS (GAAP) | -$2.33 | $0.02 | $0.17 | $0.24 | $0.42 | |
| YoY % | — | +100.9% | +750.0% | +41.2% | +75.0% |