STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.9B | $2.3B | $2.4B | $2.7B | |
| YoY % | — | +23.7% | +5.8% | +12.2% | |
| P / Sales | 1.7x | 1.3x | 1.8x | 1.4x | |
| EV / Sales | 2.8x | 2.2x | 2.6x | 2.4x | |
| Gross Profit, Adj. | $1.0B | $1.3B | $1.5B | $1.6B | |
| YoY % | — | +30.4% | +9.6% | +12.2% | |
| Margin % | 55.1% | 58.0% | 60.1% | 60.1% | |
| EV / Gross Profit | 5.0x | 3.7x | 4.3x | 4.0x | |
| EBITDA, Adj. | $-19.0M | $228.0M | $306.0M | $374.0M | |
| YoY % | — | +1300.0% | +34.2% | +22.2% | |
| Margin % | -1.0% | 10.0% | 12.6% | 13.8% | |
| EV / EBITDA | -270.4x | 21.7x | 20.7x | 17.6x | |
| EBIT | $-198.0M | $-8.0M | $115.0M | $130.0M | |
| YoY % | — | +96.0% | +1537.5% | +13.0% | |
| Margin % | -10.7% | -0.3% | 4.7% | 4.8% | |
| EV / EBIT | -26.0x | -619.7x | 55.0x | 50.7x | |
| Net Income | $-25.0M | $-63.0M | $-138.0M | $109.0M | |
| YoY % | — | -152.0% | -119.0% | +179.0% | |
| Net Margin | -1.4% | -2.8% | -5.7% | 4.0% | |
| EPS (GAAP) | -$0.51 | -$0.30 | -$0.30 | $0.22 | |
| YoY % | — | +41.2% | — | +173.3% |