STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.9B | $3.6B | $1.6B | $1.3B | $2.2B | |
| YoY % | +115.7% | +96.1% | -56.9% | -19.9% | +77.0% | |
| P / Sales | 1.0x | 1.0x | 1.6x | 4.2x | 3.1x | |
| EV / Sales | 2.9x | 1.0x | 4.0x | 7.4x | 4.9x | |
| Gross Profit, Adj. | $1.9B | $3.2B | $1.3B | $1.0B | $1.7B | |
| YoY % | +115.7% | +70.9% | -59.4% | -18.2% | +62.4% | |
| Margin % | 100.0% | 87.2% | 82.0% | 83.6% | 76.7% | |
| EV / Gross Profit | 2.9x | 1.1x | 4.9x | 8.8x | 6.4x | |
| EBITDA, Adj. | $1.5B | $2.8B | $834.5M | $626.8M | $1.3B | |
| YoY % | +164.1% | +80.8% | -69.9% | -24.9% | +110.0% | |
| Margin % | 82.8% | 76.4% | 53.3% | 50.0% | 59.3% | |
| EV / EBITDA | 3.5x | 1.3x | 7.6x | 14.8x | 8.2x | |
| EBIT | $1.1B | $2.3B | $226.6M | $-168.6M | $645.9M | |
| YoY % | +552.0% | +114.7% | -90.1% | -174.4% | +483.0% | |
| Margin % | 57.4% | 62.9% | 14.5% | -13.4% | 29.1% | |
| EV / EBIT | 5.0x | 1.5x | 27.9x | -55.0x | 16.8x | |
| Net Income | $-259.2M | $1.1B | $211.6M | $-218.8M | $417.1M | |
| YoY % | -210.8% | +532.3% | -81.1% | -203.4% | +290.7% | |
| Net Margin | -14.0% | 30.9% | 13.5% | -17.4% | 18.8% | |
| EPS (GAAP) | -$1.12 | $4.11 | $0.76 | -$0.76 | $1.43 | |
| YoY % | -187.2% | +467.0% | -81.5% | -200.0% | +288.2% |