STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5B | $1.8B | $2.6B | $2.8B | $2.9B | |
| YoY % | -32.3% | +24.4% | +38.9% | +8.2% | +4.3% | |
| P / Sales | 1.3x | 0.7x | 1.1x | 1.9x | 4.9x | |
| EV / Sales | 2.2x | 1.5x | 1.7x | 2.5x | 5.3x | |
| Gross Profit, Adj. | $1.0M | $149.8M | $337.3M | $584.3M | $768.6M | |
| YoY % | -99.7% | +14880.0% | +125.2% | +73.2% | +31.5% | |
| Margin % | 0.1% | 8.2% | 13.2% | 21.2% | 26.7% | |
| EV / Gross Profit | 3234.1x | 18.7x | 13.0x | 11.7x | 19.9x | |
| EBITDA, Adj. | $-55.6M | $106.5M | $264.1M | $488.7M | $664.6M | |
| YoY % | -122.0% | +291.5% | +148.0% | +85.0% | +36.0% | |
| Margin % | -3.8% | 5.8% | 10.4% | 17.7% | 23.1% | |
| EV / EBITDA | -58.2x | 26.3x | 16.6x | 14.0x | 23.0x | |
| EBIT | $-248.6M | $-24.9M | $133.1M | $323.1M | $521.8M | |
| YoY % | -1082.6% | +90.0% | +634.5% | +142.7% | +61.5% | |
| Margin % | -16.8% | -1.4% | 5.2% | 11.7% | 18.1% | |
| EV / EBIT | -13.0x | -112.5x | 32.9x | 21.2x | 29.3x | |
| Net Income | $-229.6M | $-49.1M | $56.4M | $186.5M | $376.0M | |
| YoY % | -20972.7% | +78.6% | +214.9% | +230.7% | +101.6% | |
| Net Margin | -15.6% | -2.7% | 2.2% | 6.8% | 13.1% | |
| EPS (GAAP) | -$4.76 | -$1.01 | $1.14 | $3.70 | $7.42 | |
| YoY % | -23900.0% | +78.8% | +212.9% | +224.6% | +100.5% |