STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $186.8M | $260.4M | $389.7M | $541.6M | $725.3M | |
| YoY % | +39.6% | +39.4% | +49.7% | +39.0% | +33.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $126.9M | $176.9M | $250.5M | $319.9M | $412.1M | |
| YoY % | +45.0% | +39.4% | +41.6% | +27.7% | +28.8% | |
| Margin % | 67.9% | 67.9% | 64.3% | 59.1% | 56.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-37.4M | $-36.9M | $-44.9M | $-94.4M | $-97.7M | |
| YoY % | -39.3% | +1.3% | -21.5% | -110.5% | -3.4% | |
| Margin % | -20.0% | -14.2% | -11.5% | -17.4% | -13.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-45.0M | $-47.4M | $-73.4M | $-166.6M | $-244.1M | |
| YoY % | -26.9% | -5.3% | -55.0% | -126.8% | -46.6% | |
| Margin % | -24.1% | -18.2% | -18.8% | -30.7% | -33.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-43.8M | $-55.5M | $-90.8M | $-180.1M | $-379.0M | |
| YoY % | -16.5% | -26.8% | -63.6% | -98.3% | -110.4% | |
| Net Margin | -23.5% | -21.3% | -23.3% | -33.3% | -52.3% | |
| EPS (GAAP) | -$0.83 | -$0.96 | -$1.45 | -$2.63 | -$5.13 | |
| YoY % | +55.9% | -15.7% | -51.0% | -81.4% | -95.1% |