STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.0B | $5.5B | $22.5B | $15.0B | $14.5B | |
| YoY % | -0.1% | +183.3% | +304.9% | -33.4% | -3.1% | |
| P / Sales | 4.2x | 2.1x | 0.9x | 2.0x | 1.9x | |
| EV / Sales | 31.3x | 20.0x | 9.5x | 15.4x | 16.2x | |
| Gross Profit, Adj. | $1.9B | $5.1B | $18.8B | $9.8B | $9.5B | |
| YoY % | +1.8% | +167.8% | +269.7% | -48.1% | -2.2% | |
| Margin % | 96.9% | 91.6% | 83.6% | 65.2% | 65.8% | |
| EV / Gross Profit | 32.3x | 21.8x | 11.3x | 23.7x | 24.6x | |
| EBITDA, Adj. | $730.0M | $1.6B | $12.5B | $3.8B | $3.1B | |
| YoY % | +15.0% | +118.2% | +687.6% | -69.7% | -18.1% | |
| Margin % | 37.3% | 28.7% | 55.8% | 25.4% | 21.5% | |
| EV / EBITDA | 84.1x | 69.6x | 16.9x | 60.8x | 75.4x | |
| EBIT | $701.0M | $1.4B | $12.1B | $3.6B | $3.0B | |
| YoY % | +13.4% | +94.3% | +786.7% | -70.3% | -17.3% | |
| Margin % | 35.8% | 24.5% | 53.8% | 24.0% | 20.5% | |
| EV / EBIT | 87.6x | 81.4x | 17.6x | 64.3x | 79.0x | |
| Net Income | $529.0M | $1.0B | $11.4B | $2.7B | $2.1B | |
| YoY % | +10.7% | +98.1% | +988.5% | -76.2% | -20.9% | |
| Net Margin | 27.0% | 18.9% | 50.8% | 18.1% | 14.8% | |
| EPS (GAAP) | $53.88 | $67.40 | $784.51 | $189.41 | $165.24 | |
| YoY % | +13.4% | +25.1% | +1064.0% | -75.9% | -12.8% |