STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.8B | $7.6B | $6.3B | $10.7B | $15.0B | |
| YoY % | +16.1% | -22.4% | -17.4% | +69.9% | +40.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.8B | $1.6B | $1.6B | $1.4B | $2.1B | |
| YoY % | +14.3% | -11.1% | -2.7% | -7.5% | +45.8% | |
| Margin % | 18.4% | 21.0% | 24.7% | 13.5% | 14.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $756.0M | $592.0M | $684.0M | $565.0M | $1.1B | |
| YoY % | +22.9% | -21.7% | +15.5% | -17.4% | +93.1% | |
| Margin % | 7.7% | 7.8% | 10.9% | 5.3% | 7.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $223.0M | $-70.0M | $-447.0M | $170.0M | $709.0M | |
| YoY % | +18.6% | -131.4% | -538.6% | +138.0% | +317.1% | |
| Margin % | 2.3% | -0.9% | -7.1% | 1.6% | 4.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $87.0M | $-160.0M | $-365.0M | $332.0M | $982.0M | |
| YoY % | +42.6% | -283.9% | -128.1% | +191.0% | +195.8% | |
| Net Margin | 0.9% | -2.1% | -5.8% | 3.1% | 6.5% | |
| EPS (GAAP) | $0.61 | -$1.05 | -$1.75 | $1.59 | $4.71 | |
| YoY % | +41.9% | -272.1% | -66.7% | +190.9% | +196.2% |