STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.5B | $11.2B | $6.6B | $5.9B | $7.1B | |
| YoY % | +58.5% | +71.1% | -40.7% | -10.5% | +19.3% | |
| P / Sales | 2.3x | 1.5x | 2.4x | 2.6x | 1.8x | |
| EV / Sales | 3.1x | 1.8x | 3.0x | 3.3x | 2.4x | |
| Gross Profit, Adj. | $2.4B | $5.9B | $2.5B | $2.1B | $2.7B | |
| YoY % | +198.0% | +145.5% | -56.6% | -19.2% | +32.5% | |
| Margin % | 36.5% | 52.4% | 38.4% | 34.6% | 38.5% | |
| EV / Gross Profit | 8.4x | 3.4x | 7.8x | 9.6x | 6.2x | |
| EBITDA, Adj. | $3.1B | $6.4B | $3.1B | $2.7B | $3.3B | |
| YoY % | +105.5% | +107.4% | -51.3% | -14.8% | +22.4% | |
| Margin % | 47.3% | 57.3% | 47.1% | 44.8% | 46.0% | |
| EV / EBITDA | 6.5x | 3.1x | 6.3x | 7.4x | 5.2x | |
| EBIT | $1.7B | $5.3B | $2.2B | $1.7B | $2.3B | |
| YoY % | +174.8% | +215.3% | -58.4% | -21.5% | +30.5% | |
| Margin % | 25.7% | 47.4% | 33.3% | 29.2% | 31.9% | |
| EV / EBIT | 11.9x | 3.7x | 9.0x | 11.4x | 7.5x | |
| Net Income | $917.0M | $3.3B | $1.5B | $1.2B | $1.5B | |
| YoY % | +189.3% | +264.9% | -54.4% | -20.1% | +19.5% | |
| Net Margin | 14.0% | 29.9% | 23.0% | 20.5% | 20.5% | |
| EPS (GAAP) | $4.24 | $16.38 | $7.87 | $6.74 | $8.97 | |
| YoY % | +188.4% | +286.3% | -52.0% | -14.4% | +33.1% |