STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.1M | $193.2M | $233.6M | $343.9M | $1.1B | |
| YoY % | — | +4585.5% | +20.9% | +47.2% | +207.6% | |
| P / Sales | 223.6x | 6.3x | 4.2x | 5.4x | 4.5x | |
| EV / Sales | 262.4x | 6.9x | 4.4x | 5.2x | 5.4x | |
| Gross Profit, Adj. | $2.7M | $127.9M | $141.5M | $217.6M | $562.3M | |
| YoY % | — | +4578.4% | +10.7% | +53.8% | +158.4% | |
| Margin % | 66.3% | 66.2% | 60.6% | 63.3% | 53.2% | |
| EV / Gross Profit | 395.9x | 10.4x | 7.2x | 8.2x | 10.2x | |
| EBITDA, Adj. | $-21.9M | $110.5M | $118.9M | $202.0M | $609.1M | |
| YoY % | +5.4% | +604.4% | +7.6% | +69.9% | +201.5% | |
| Margin % | -531.3% | 57.2% | 50.9% | 58.7% | 57.6% | |
| EV / EBITDA | -49.4x | 12.1x | 8.6x | 8.8x | 9.4x | |
| EBIT | $-22.1M | $95.3M | $17.0M | $160.9M | $462.8M | |
| YoY % | +5.1% | +531.8% | -82.1% | +844.7% | +187.6% | |
| Margin % | -535.0% | 49.3% | 7.3% | 46.8% | 43.8% | |
| EV / EBIT | -49.0x | 14.0x | 60.0x | 11.1x | 12.4x | |
| Net Income | $-26.3M | $45.8M | $-27.0M | $89.0M | $106.9M | |
| YoY % | +5.1% | +274.2% | -159.0% | +429.4% | +20.1% | |
| Net Margin | -637.2% | 23.7% | -11.6% | 25.9% | 10.1% | |
| EPS (GAAP) | -$0.11 | $0.16 | -$0.09 | $0.27 | $0.30 | |
| YoY % | +15.4% | +245.5% | -156.3% | +400.0% | +11.1% |