STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.7B | $4.8B | $8.1B | $11.6B | $15.9B | |
| YoY % | -78.1% | +182.2% | +68.1% | +43.6% | +37.4% | |
| P / Sales | 8.9x | 3.5x | 4.9x | 4.4x | 5.2x | |
| EV / Sales | 16.3x | 7.8x | 8.8x | 7.2x | 8.2x | |
| Gross Profit, Adj. | $732.9M | $1.7B | $3.5B | $5.3B | $6.8B | |
| YoY % | -84.5% | +126.9% | +111.6% | +50.9% | +27.2% | |
| Margin % | 43.2% | 34.7% | 43.7% | 45.9% | 42.5% | |
| EV / Gross Profit | 37.8x | 22.6x | 20.0x | 15.8x | 19.4x | |
| EBITDA, Adj. | $-166.1M | $-158.6M | $1.8B | $3.2B | $4.4B | |
| YoY % | -107.4% | +4.5% | +1245.5% | +76.2% | +36.8% | |
| Margin % | -9.8% | -3.3% | 22.6% | 27.7% | 27.5% | |
| EV / EBITDA | -167.0x | -236.5x | 38.8x | 26.2x | 29.8x | |
| EBIT | $-166.1M | $-158.6M | $1.8B | $3.2B | $4.4B | |
| YoY % | -110.2% | +4.5% | +1245.5% | +76.2% | +36.8% | |
| Margin % | -9.8% | -3.3% | 22.6% | 27.7% | 27.5% | |
| EV / EBIT | -167.0x | -236.5x | 38.8x | 26.2x | 29.8x | |
| Net Income | $-165.0M | $-364.6M | $1.0B | $2.0B | $2.9B | |
| YoY % | -120.1% | -121.0% | +382.7% | +91.4% | +45.5% | |
| Net Margin | -9.7% | -7.6% | 12.8% | 17.0% | 18.0% | |
| EPS (GAAP) | -$0.10 | -$0.08 | $0.21 | $0.40 | $0.58 | |
| YoY % | -103.9% | +20.0% | +362.5% | +90.5% | +45.0% |