STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.7B | $3.2B | $2.3B | $4.6B | $6.0B | |
| YoY % | -5.8% | -12.9% | -29.2% | +102.7% | +31.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $524.7M | $637.0M | $653.8M | $725.1M | $1.0B | |
| YoY % | +3.7% | +21.4% | +2.6% | +10.9% | +38.4% | |
| Margin % | 14.4% | 20.0% | 29.0% | 15.9% | 16.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $310.8M | $394.8M | $430.5M | $506.5M | $677.1M | |
| YoY % | +13.6% | +27.0% | +9.0% | +17.7% | +33.7% | |
| Margin % | 8.5% | 12.4% | 19.1% | 11.1% | 11.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $142.1M | $192.8M | $86.8M | $222.7M | $160.5M | |
| YoY % | +228.9% | +35.7% | -55.0% | +156.6% | -27.9% | |
| Margin % | 3.9% | 6.1% | 3.9% | 4.9% | 2.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-9.3M | $223.6M | $-116.2M | $-138.6M | $-28.8M | |
| YoY % | +96.3% | +2504.3% | -152.0% | -19.3% | +79.2% | |
| Net Margin | -0.3% | 7.0% | -5.2% | -3.0% | -0.5% | |
| EPS (GAAP) | -$0.13 | $2.93 | -$1.59 | -$2.11 | -$0.29 | |
| YoY % | +96.4% | +2353.8% | -154.3% | -32.7% | +86.3% |