STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3B | $16.7B | $22.7B | $23.2B | $25.2B | |
| YoY % | +236.8% | +166.1% | +36.2% | +1.9% | +8.8% | |
| P / Sales | 4.1x | 1.0x | 0.9x | 1.3x | 1.3x | |
| EV / Sales | 5.6x | 1.6x | 1.4x | 1.8x | 1.9x | |
| Gross Profit, Adj. | $6.3B | $4.3B | $5.4B | $5.8B | $6.4B | |
| YoY % | +1266.3% | -30.9% | +25.4% | +6.2% | +11.5% | |
| Margin % | 100.0% | 26.0% | 23.9% | 24.9% | 25.5% | |
| EV / Gross Profit | 5.6x | 6.0x | 6.0x | 7.3x | 7.3x | |
| EBITDA, Adj. | $-2.8M | $1.2B | $1.7B | $1.5B | $2.0B | |
| YoY % | +99.8% | +43759.3% | +37.1% | -13.1% | +35.0% | |
| Margin % | -0.0% | 7.3% | 7.4% | 6.3% | 7.8% | |
| EV / EBITDA | -12589.4x | 21.4x | 19.5x | 29.1x | 24.0x | |
| EBIT | $-419.1M | $689.9M | $1.1B | $813.5M | $1.2B | |
| YoY % | +74.6% | +264.6% | +55.2% | -24.0% | +51.5% | |
| Margin % | -6.7% | 4.1% | 4.7% | 3.5% | 4.9% | |
| EV / EBIT | -83.9x | 37.7x | 30.4x | 51.9x | 38.2x | |
| Net Income | $-670.7M | $119.7M | $309.5M | $647.4M | $-54.8M | |
| YoY % | +61.1% | +117.8% | +158.6% | +109.2% | -108.5% | |
| Net Margin | -10.7% | 0.7% | 1.4% | 2.8% | -0.2% | |
| EPS (GAAP) | -$3.09 | $0.52 | $1.34 | $2.74 | -$0.24 | |
| YoY % | +61.9% | +116.8% | +157.7% | +104.5% | -108.8% |