STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.3B | $4.5B | $5.7B | $5.7B | |
| YoY % | — | +91.6% | +27.6% | -0.2% | |
| P / Sales | 1.0x | 1.2x | 0.9x | 0.7x | |
| EV / Sales | 22.8x | 15.8x | 14.6x | 16.8x | |
| Gross Profit, Adj. | $1.2B | $947.0M | $2.0B | $1.8B | |
| YoY % | — | -22.6% | +106.2% | -9.5% | |
| Margin % | 52.1% | 21.0% | 34.0% | 30.8% | |
| EV / Gross Profit | 43.8x | 75.1x | 43.0x | 54.4x | |
| EBITDA, Adj. | $1.2B | $497.0M | $1.5B | $1.2B | |
| YoY % | — | -57.1% | +203.4% | -21.6% | |
| Margin % | 49.3% | 11.0% | 26.3% | 20.6% | |
| EV / EBITDA | 46.3x | 143.2x | 55.7x | 81.2x | |
| EBIT | $822.0M | $62.0M | $910.0M | $487.0M | |
| YoY % | — | -92.5% | +1367.7% | -46.5% | |
| Margin % | 35.0% | 1.4% | 15.8% | 8.5% | |
| EV / EBIT | 65.2x | 1147.6x | 92.3x | 197.3x | |
| Net Income | $635.0M | $-58.0M | $622.0M | $248.0M | |
| YoY % | — | -109.1% | +1172.4% | -60.1% | |
| Net Margin | 27.0% | -1.3% | 10.8% | 4.3% | |
| EPS (GAAP) | $5.52 | -$0.47 | $4.88 | $1.88 | |
| YoY % | — | -108.5% | +1138.3% | -61.5% |