STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $56.5B | $29.1B | $35.3B | $38.7B | $45.9B | |
| YoY % | -25.5% | -48.4% | +21.3% | +9.5% | +18.5% | |
| P / Sales | 1.1x | 2.0x | 3.1x | 4.7x | 7.2x | |
| EV / Sales | 3.7x | 6.7x | 6.8x | 7.0x | 9.3x | |
| Gross Profit, Adj. | $13.1B | $10.2B | $12.4B | $14.4B | $16.9B | |
| YoY % | -27.1% | -22.5% | +22.2% | +16.0% | +17.3% | |
| Margin % | 23.2% | 34.8% | 35.1% | 37.2% | 36.8% | |
| EV / Gross Profit | 15.7x | 19.3x | 19.3x | 18.9x | 25.3x | |
| EBITDA, Adj. | $2.3B | $6.9B | $5.6B | $7.4B | $10.0B | |
| YoY % | +77.7% | +200.4% | -17.6% | +31.5% | +34.5% | |
| Margin % | 4.0% | 23.5% | 16.0% | 19.2% | 21.8% | |
| EV / EBITDA | 90.3x | 28.6x | 42.5x | 36.7x | 42.8x | |
| EBIT | $-78.0M | $3.1B | $4.5B | $6.0B | $8.8B | |
| YoY % | +97.4% | +4048.7% | +45.0% | +34.1% | +46.4% | |
| Margin % | -0.1% | 10.6% | 12.6% | 15.5% | 19.1% | |
| EV / EBIT | -2642.5x | 63.8x | 53.7x | 45.5x | 48.8x | |
| Net Income | $-6.6B | $48.0M | $9.2B | $6.6B | $8.7B | |
| YoY % | -229.7% | +100.7% | +19041.7% | -28.6% | +32.8% | |
| Net Margin | -11.6% | 0.2% | 26.0% | 16.9% | 19.0% | |
| EPS (GAAP) | -$6.00 | $0.05 | $8.36 | $5.99 | $8.14 | |
| YoY % | -229.6% | +100.8% | +16620.0% | -28.3% | +35.9% |