STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $69.0M | $246.9M | $364.2M | $485.4M | $579.6M | |
| YoY % | -26.7% | +257.8% | +47.5% | +33.3% | +19.4% | |
| P / Sales | 161.9x | 35.7x | 26.2x | 19.7x | 24.7x | |
| EV / Sales | 1063.5x | 314.8x | 247.1x | 203.8x | 227.3x | |
| Gross Profit, Adj. | $69.0M | $221.8M | $326.5M | $435.9M | $519.3M | |
| YoY % | -26.7% | +221.3% | +47.2% | +33.5% | +19.1% | |
| Margin % | 100.0% | 89.8% | 89.7% | 89.8% | 89.6% | |
| EV / Gross Profit | 1063.5x | 350.5x | 275.6x | 227.0x | 253.7x | |
| EBITDA, Adj. | $40.5M | $79.6M | $188.8M | $294.9M | $353.7M | |
| YoY % | +114.9% | +96.4% | +137.3% | +56.3% | +19.9% | |
| Margin % | 58.7% | 32.2% | 51.8% | 60.8% | 61.0% | |
| EV / EBITDA | 1812.1x | 977.0x | 476.8x | 335.5x | 372.5x | |
| EBIT | $15.9M | $59.1M | $164.0M | $264.6M | $319.7M | |
| YoY % | +105.3% | +272.1% | +177.6% | +61.4% | +20.8% | |
| Margin % | 23.0% | 23.9% | 45.0% | 54.5% | 55.2% | |
| EV / EBIT | 4625.5x | 1316.3x | 548.9x | 373.9x | 412.1x | |
| Net Income | $2.3B | $1.6B | $-1.8B | $847.4M | $1.9B | |
| YoY % | +320.9% | -29.3% | -210.5% | +147.5% | +120.6% | |
| Net Margin | 3306.9% | 653.9% | -490.1% | 174.6% | 322.5% | |
| EPS (GAAP) | $6.39 | $3.92 | -$3.61 | $1.62 | $2.92 | |
| YoY % | +318.8% | -38.7% | -192.1% | +144.9% | +80.2% |