STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.3B | $1.8B | $3.1B | $2.3B | $4.3B | |
| YoY % | -0.2% | +31.7% | +77.0% | -26.1% | +83.2% | |
| P / Sales | 1.3x | 1.3x | 0.7x | 1.3x | 1.1x | |
| EV / Sales | 1.4x | 1.5x | 0.7x | 1.3x | 1.1x | |
| Gross Profit, Adj. | $160.7M | $337.1M | $1.2B | $541.6M | $1.9B | |
| YoY % | -10.5% | +109.8% | +255.0% | -54.7% | +241.8% | |
| Margin % | 11.9% | 19.0% | 38.0% | 23.3% | 43.4% | |
| EV / Gross Profit | 11.9x | 7.7x | 2.0x | 5.8x | 2.6x | |
| EBITDA, Adj. | $36.2M | $206.8M | $1.0B | $369.2M | $1.6B | |
| YoY % | -39.1% | +471.4% | +401.1% | -64.4% | +341.6% | |
| Margin % | 2.7% | 11.6% | 32.9% | 15.9% | 38.3% | |
| EV / EBITDA | 52.8x | 12.5x | 2.3x | 8.5x | 2.9x | |
| EBIT | $-23.3M | $138.4M | $967.6M | $312.5M | $1.5B | |
| YoY % | -1823.3% | +694.6% | +599.0% | -67.7% | +391.6% | |
| Margin % | -1.7% | 7.8% | 30.8% | 13.4% | 36.0% | |
| EV / EBIT | -82.1x | 18.7x | 2.4x | 10.0x | 3.1x | |
| Net Income | $2.1M | $132.7M | $758.0M | $277.9M | $1.2B | |
| YoY % | -88.8% | +6339.3% | +471.4% | -63.3% | +339.0% | |
| Net Margin | 0.2% | 7.5% | 24.1% | 11.9% | 28.6% | |
| EPS (GAAP) | $0.04 | $2.72 | $15.52 | $5.69 | $24.95 | |
| YoY % | -89.5% | +6700.0% | +470.6% | -63.3% | +338.5% |