STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $823.9M | $1.4B | $1.7B | $2.3B | $2.9B | |
| YoY % | — | +66.3% | +26.4% | +32.6% | +25.0% | |
| P / Sales | 0.0x | 3.2x | 4.0x | 5.7x | 3.4x | |
| EV / Sales | 2.8x | 5.6x | 6.0x | 7.9x | 5.6x | |
| Gross Profit, Adj. | $823.9M | $1.4B | $1.7B | $2.3B | $2.9B | |
| YoY % | — | +66.3% | +26.4% | +32.6% | +25.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.8x | 5.6x | 6.0x | 7.9x | 5.6x | |
| EBITDA, Adj. | $-812.7M | $256.7M | $628.4M | $881.7M | $838.6M | |
| YoY % | — | +131.6% | +144.8% | +40.3% | -4.9% | |
| Margin % | -98.6% | 18.7% | 36.3% | 38.4% | 29.2% | |
| EV / EBITDA | -2.8x | 29.8x | 16.5x | 20.4x | 19.2x | |
| EBIT | $-927.3M | $-2.5M | $317.8M | $606.8M | $456.3M | |
| YoY % | — | +99.7% | +12899.7% | +90.9% | -24.8% | |
| Margin % | -112.5% | -0.2% | 18.4% | 26.4% | 15.9% | |
| EV / EBIT | -2.5x | -3077.3x | 32.7x | 29.7x | 35.3x | |
| Net Income | $-376.2M | $-9.3M | $54.3M | $109.6M | $78.8M | |
| YoY % | — | +97.5% | +685.0% | +101.7% | -28.1% | |
| Net Margin | -45.7% | -0.7% | 3.1% | 4.8% | 2.7% | |
| EPS (GAAP) | -$376171.00 | -$0.02 | $0.10 | $0.20 | $0.10 | |
| YoY % | — | +100.0% | +600.0% | +100.0% | -50.0% |