STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.8B | $8.8B | $10.2B | $11.2B | $12.0B | |
| YoY % | +34.4% | +51.6% | +16.7% | +9.2% | +7.7% | |
| P / Sales | 7.6x | 3.9x | 4.6x | 5.5x | 5.7x | |
| EV / Sales | 10.1x | 5.7x | 6.3x | 7.2x | 7.4x | |
| Gross Profit, Adj. | $5.8B | $2.7B | $9.1B | $10.0B | $10.9B | |
| YoY % | +34.4% | -53.4% | +237.1% | +10.5% | +8.9% | |
| Margin % | 100.0% | 30.8% | 88.9% | 89.9% | 90.9% | |
| EV / Gross Profit | 10.1x | 18.5x | 7.1x | 8.0x | 8.2x | |
| EBITDA, Adj. | $1.2B | $2.3B | $8.6B | $9.5B | $10.5B | |
| YoY % | +483.5% | +85.4% | +275.6% | +10.8% | +9.8% | |
| Margin % | 21.4% | 26.1% | 84.2% | 85.4% | 87.0% | |
| EV / EBITDA | 47.4x | 21.8x | 7.5x | 8.5x | 8.5x | |
| EBIT | $1.0B | $2.1B | $2.2B | $2.4B | $2.7B | |
| YoY % | +343.3% | +105.9% | +6.3% | +6.3% | +13.9% | |
| Margin % | 17.6% | 23.9% | 21.7% | 21.2% | 22.4% | |
| EV / EBIT | 57.7x | 23.9x | 29.0x | 34.1x | 33.3x | |
| Net Income | $410.0M | $1.3B | $1.1B | $1.5B | $1.5B | |
| YoY % | +157.3% | +206.1% | -9.1% | +34.5% | -5.1% | |
| Net Margin | 7.1% | 14.3% | 11.1% | 13.7% | 12.1% | |
| EPS (GAAP) | $1.46 | $4.53 | $4.33 | $6.14 | $6.12 | |
| YoY % | +156.6% | +210.3% | -4.4% | +41.8% | -0.3% |