STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.6B | $3.5B | $4.2B | $5.1B | $7.1B | |
| YoY % | -38.3% | +32.9% | +22.7% | +21.4% | +36.9% | |
| P / Sales | 2.8x | 1.6x | 1.7x | 2.2x | 4.9x | |
| EV / Sales | 4.1x | 2.8x | 2.7x | 2.9x | 5.2x | |
| Gross Profit, Adj. | $541.1M | $515.4M | $1.2B | $1.9B | $3.7B | |
| YoY % | -76.4% | -4.7% | +125.0% | +62.0% | +97.8% | |
| Margin % | 20.8% | 14.9% | 27.4% | 36.5% | 52.7% | |
| EV / Gross Profit | 19.5x | 18.7x | 9.8x | 7.8x | 9.8x | |
| EBITDA, Adj. | $767.8M | $901.7M | $1.8B | $2.7B | $4.4B | |
| YoY % | -72.0% | +17.4% | +98.3% | +50.3% | +63.1% | |
| Margin % | 29.5% | 26.1% | 42.2% | 52.2% | 62.2% | |
| EV / EBITDA | 13.8x | 10.7x | 6.3x | 5.5x | 8.3x | |
| EBIT | $72.1M | $117.7M | $801.4M | $1.5B | $3.3B | |
| YoY % | -96.2% | +63.2% | +580.9% | +92.2% | +112.8% | |
| Margin % | 2.8% | 3.4% | 18.9% | 29.9% | 46.5% | |
| EV / EBIT | 146.5x | 81.7x | 14.1x | 9.5x | 11.1x | |
| Net Income | $221.2M | $-605.2M | $416.3M | $948.8M | $2.4B | |
| YoY % | -83.5% | -373.6% | +168.8% | +127.9% | +151.9% | |
| Net Margin | 8.5% | -17.5% | 9.8% | 18.4% | 33.9% | |
| EPS (GAAP) | $0.17 | -$0.47 | $0.34 | $0.77 | $1.95 | |
| YoY % | -84.0% | -376.5% | +172.3% | +126.5% | +153.2% |