STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.1B | $10.8B | $15.1B | $20.8B | $28.9B | |
| YoY % | +77.9% | +52.5% | +40.1% | +37.5% | +39.1% | |
| P / Sales | 9.5x | 3.9x | 5.2x | 4.1x | 3.5x | |
| EV / Sales | 10.3x | 4.9x | 6.0x | 5.0x | 4.7x | |
| Gross Profit, Adj. | $3.0B | $5.2B | $7.6B | $9.6B | $12.9B | |
| YoY % | +75.8% | +73.0% | +46.0% | +26.2% | +34.3% | |
| Margin % | 42.5% | 48.2% | 50.2% | 46.1% | 44.5% | |
| EV / Gross Profit | 24.3x | 10.1x | 11.9x | 10.9x | 10.5x | |
| EBITDA, Adj. | $645.0M | $1.5B | $2.7B | $3.2B | $4.0B | |
| YoY % | +176.8% | +128.2% | +85.5% | +18.9% | +23.7% | |
| Margin % | 9.1% | 13.7% | 18.1% | 15.6% | 13.9% | |
| EV / EBITDA | 113.4x | 35.6x | 32.9x | 32.1x | 33.4x | |
| EBIT | $441.0M | $1.1B | $2.2B | $2.6B | $3.2B | |
| YoY % | +244.5% | +142.4% | +106.5% | +19.2% | +21.7% | |
| Margin % | 6.2% | 9.9% | 14.6% | 12.7% | 11.1% | |
| EV / EBIT | 165.8x | 49.0x | 40.8x | 39.7x | 42.0x | |
| Net Income | $83.0M | $482.0M | $987.0M | $1.9B | $2.0B | |
| YoY % | +2175.0% | +480.7% | +104.8% | +93.6% | +4.5% | |
| Net Margin | 1.2% | 4.5% | 6.5% | 9.2% | 6.9% | |
| EPS (GAAP) | $1.67 | $9.53 | $19.46 | $37.69 | $39.40 | |
| YoY % | +2187.5% | +470.7% | +104.2% | +93.7% | +4.5% |