STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.2B | $10.9B | $9.2B | $7.6B | $7.2B | |
| YoY % | +84.3% | +50.5% | -15.1% | -17.7% | -5.9% | |
| P / Sales | 0.2x | 0.3x | 0.3x | 0.2x | 0.4x | |
| EV / Sales | 0.6x | 0.5x | 0.7x | 0.6x | 0.7x | |
| Gross Profit, Adj. | $1.1B | $1.8B | $1.3B | $205.0M | $346.0M | |
| YoY % | +265.7% | +74.9% | -31.2% | -83.9% | +68.8% | |
| Margin % | 14.6% | 17.0% | 13.8% | 2.7% | 4.8% | |
| EV / Gross Profit | 4.1x | 3.1x | 4.9x | 20.8x | 14.0x | |
| EBITDA, Adj. | $369.0M | $1.3B | $1.4B | $356.0M | $585.0M | |
| YoY % | +5371.4% | +242.0% | +12.6% | -74.9% | +64.3% | |
| Margin % | 5.1% | 11.6% | 15.4% | 4.7% | 8.2% | |
| EV / EBITDA | 11.7x | 4.6x | 4.4x | 12.0x | 8.3x | |
| EBIT | $90.0M | $974.0M | $1.1B | $58.0M | $182.0M | |
| YoY % | +127.6% | +982.2% | +15.3% | -94.8% | +213.8% | |
| Margin % | 1.2% | 8.9% | 12.1% | 0.8% | 2.5% | |
| EV / EBIT | 47.9x | 5.9x | 5.5x | 73.6x | 26.7x | |
| Net Income | $25.0M | $463.0M | $769.0M | $7.0M | $27.0M | |
| YoY % | +109.8% | +1752.0% | +66.1% | -99.1% | +285.7% | |
| Net Margin | 0.3% | 4.2% | 8.3% | 0.1% | 0.4% | |
| EPS (GAAP) | $0.25 | $4.60 | $7.65 | $0.06 | $0.27 | |
| YoY % | +109.8% | +1740.0% | +66.3% | -99.2% | +350.0% |