STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $1.3B | $2.2B | $3.2B | $3.6B | |
| YoY % | +14.3% | +7.7% | +69.3% | +46.6% | +12.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $816.3M | $937.9M | $1.7B | $2.4B | $2.7B | |
| YoY % | +45.0% | +14.9% | +77.8% | +45.8% | +11.4% | |
| Margin % | 67.6% | 72.1% | 75.8% | 75.4% | 74.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $290.8M | $374.7M | $764.6M | $907.2M | $1.1B | |
| YoY % | +575.9% | +28.9% | +104.0% | +18.7% | +17.3% | |
| Margin % | 24.1% | 28.8% | 34.7% | 28.1% | 29.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-5.1M | $137.6M | $485.1M | $541.1M | $617.4M | |
| YoY % | +98.5% | +2811.4% | +252.6% | +11.5% | +14.1% | |
| Margin % | -0.4% | 10.6% | 22.0% | 16.8% | 17.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-38.4M | $573.0M | $389.8M | $534.5M | $521.5M | |
| YoY % | +89.0% | +1593.0% | -32.0% | +37.1% | -2.4% | |
| Net Margin | -3.2% | 44.1% | 17.7% | 16.6% | 14.4% | |
| EPS (GAAP) | -$0.23 | $2.90 | $1.81 | $2.27 | $2.22 | |
| YoY % | +89.3% | +1360.9% | -37.6% | +25.4% | -2.2% |