STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.2B | $5.7B | $14.5B | $21.9B | $19.5B | |
| YoY % | +283.5% | -64.8% | +154.2% | +50.9% | -11.0% | |
| P / Sales | 2.9x | 6.1x | 5.1x | 6.3x | 6.3x | |
| EV / Sales | 15.0x | 42.4x | 21.6x | 19.3x | 22.3x | |
| Gross Profit, Adj. | $16.2B | $5.7B | $14.5B | $21.9B | $19.5B | |
| YoY % | +283.5% | -64.8% | +154.2% | +50.9% | -11.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 15.0x | 42.4x | 21.6x | 19.3x | 22.3x | |
| EBITDA, Adj. | $10.6B | $3.1B | $9.7B | $15.3B | $12.2B | |
| YoY % | +759.3% | -70.4% | +208.2% | +57.9% | -19.9% | |
| Margin % | 65.3% | 54.9% | 66.6% | 69.7% | 62.8% | |
| EV / EBITDA | 22.9x | 77.3x | 32.4x | 27.7x | 35.5x | |
| EBIT | $10.2B | $2.8B | $9.6B | $15.4B | $12.4B | |
| YoY % | +687.0% | -72.9% | +246.2% | +60.3% | -19.5% | |
| Margin % | 62.9% | 48.6% | 66.1% | 70.3% | 63.6% | |
| EV / EBIT | 23.8x | 87.4x | 32.6x | 27.5x | 35.0x | |
| Net Income | $4.6B | $-590.7M | $3.7B | $3.1B | $2.2B | |
| YoY % | +138.1% | -112.8% | +723.1% | -16.4% | -27.2% | |
| Net Margin | 28.5% | -10.4% | 25.4% | 14.1% | 11.5% | |
| EPS (GAAP) | $7.42 | -$0.79 | $4.09 | $3.28 | $2.34 | |
| YoY % | +120.2% | -110.6% | +617.7% | -19.8% | -28.7% |