STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.8B | $13.6B | $10.8B | $13.7B | $20.3B | |
| YoY % | +129.4% | +6.2% | -20.8% | +26.9% | +48.6% | |
| P / Sales | 0.3x | 0.0x | 0.2x | 0.4x | 0.9x | |
| EV / Sales | 0.8x | 0.7x | 0.8x | 0.8x | 1.3x | |
| Gross Profit, Adj. | $1.9B | $1.2B | $1.7B | $2.9B | $4.2B | |
| YoY % | +142.9% | -35.4% | +38.4% | +66.8% | +45.8% | |
| Margin % | 15.1% | 9.2% | 16.0% | 21.0% | 20.6% | |
| EV / Gross Profit | 5.1x | 7.6x | 5.2x | 3.7x | 6.1x | |
| EBITDA, Adj. | $1.0M | $-1.2B | $272.0M | $1.3B | $2.2B | |
| YoY % | +100.4% | -124400.0% | +121.9% | +376.1% | +66.5% | |
| Margin % | 0.0% | -9.1% | 2.5% | 9.5% | 10.6% | |
| EV / EBITDA | 9925.7x | -7.6x | 32.7x | 8.3x | 11.9x | |
| EBIT | $-104.0M | $-2.4B | $-80.0M | $990.0M | $1.9B | |
| YoY % | +68.7% | -2160.6% | +96.6% | +1337.5% | +90.0% | |
| Margin % | -0.8% | -17.3% | -0.7% | 7.2% | 9.3% | |
| EV / EBIT | -95.4x | -4.0x | -111.1x | 10.9x | 13.6x | |
| Net Income | $-135.0M | $-1.6B | $450.0M | $210.0M | $1.4B | |
| YoY % | +21.1% | -1075.6% | +128.4% | -53.3% | +570.0% | |
| Net Margin | -1.1% | -11.7% | 4.2% | 1.5% | 6.9% | |
| EPS (GAAP) | -$1.63 | -$15.74 | $0.75 | $1.59 | $8.45 | |
| YoY % | +38.0% | -865.6% | +104.8% | +112.0% | +431.4% |