STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.1B | $837.3M | $677.2M | $1.4B | $1.9B | |
| YoY % | +34.5% | -24.3% | -19.1% | +105.9% | +37.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $802.5M | $684.8M | $432.4M | $1.1B | $1.7B | |
| YoY % | +29.0% | -14.7% | -36.9% | +153.3% | +59.3% | |
| Margin % | 72.6% | 81.8% | 63.9% | 78.6% | 90.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $561.2M | $509.0M | $272.4M | $855.2M | $1.4B | |
| YoY % | +37.5% | -9.3% | -46.5% | +213.9% | +61.8% | |
| Margin % | 50.7% | 60.8% | 40.2% | 61.3% | 72.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $348.5M | $-366.1M | $-861.0M | $628.4M | $1.1B | |
| YoY % | +39.6% | -205.1% | -135.2% | +173.0% | +68.9% | |
| Margin % | 31.5% | -43.7% | -127.1% | 45.1% | 55.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $324.6M | $-342.5M | $-874.2M | $145.0M | $631.5M | |
| YoY % | -40.9% | -205.5% | -155.3% | +116.6% | +335.5% | |
| Net Margin | 29.4% | -40.9% | -129.1% | 10.4% | 32.9% | |
| EPS (GAAP) | $27.84 | -$29.61 | -$74.92 | $10.03 | $37.44 | |
| YoY % | +1115.7% | -206.4% | -153.0% | +113.4% | +273.3% |