STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.4B | $19.1B | $13.7B | $11.1B | $12.1B | |
| YoY % | +42.3% | +54.8% | -28.4% | -18.8% | +8.4% | |
| P / Sales | 1.2x | 0.8x | 0.9x | 0.7x | 0.6x | |
| EV / Sales | 2.1x | 1.3x | 1.6x | 1.7x | 1.6x | |
| Gross Profit, Adj. | $3.2B | $5.8B | $2.2B | $1.5B | $1.9B | |
| YoY % | +200.5% | +79.9% | -61.6% | -31.6% | +25.8% | |
| Margin % | 25.9% | 30.1% | 16.1% | 13.6% | 15.8% | |
| EV / Gross Profit | 8.0x | 4.5x | 10.1x | 12.5x | 10.3x | |
| EBITDA, Adj. | $3.4B | $5.7B | $2.7B | $2.0B | $2.4B | |
| YoY % | +172.9% | +66.3% | -53.3% | -23.6% | +18.5% | |
| Margin % | 27.8% | 29.9% | 19.5% | 18.3% | 20.1% | |
| EV / EBITDA | 7.4x | 4.5x | 8.4x | 9.3x | 8.1x | |
| EBIT | $2.6B | $4.8B | $1.7B | $1.0B | $1.4B | |
| YoY % | +536.1% | +82.2% | -64.3% | -40.6% | +34.8% | |
| Margin % | 21.3% | 25.0% | 12.5% | 9.1% | 11.4% | |
| EV / EBIT | 9.7x | 5.4x | 13.1x | 18.6x | 14.4x | |
| Net Income | $1.6B | $3.6B | $1.2B | $174.9M | $540.7M | |
| YoY % | +144.8% | +119.7% | -67.5% | -85.0% | +209.1% | |
| Net Margin | 13.2% | 18.7% | 8.5% | 1.6% | 4.5% | |
| EPS (GAAP) | $4.27 | $10.06 | $3.50 | $0.55 | $1.70 | |
| YoY % | +144.0% | +135.6% | -65.2% | -84.3% | +209.1% |