STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5B | $8.8B | $13.9B | $16.5B | $17.9B | |
| YoY % | -30.6% | +477.0% | +57.2% | +18.6% | +8.8% | |
| P / Sales | 12.6x | 1.4x | 2.4x | 3.9x | 4.3x | |
| EV / Sales | 28.6x | 4.7x | 4.6x | 5.7x | 6.0x | |
| Gross Profit, Adj. | $-1.2B | $2.2B | $6.1B | $7.8B | $8.9B | |
| YoY % | -117.0% | +284.3% | +175.4% | +27.9% | +13.0% | |
| Margin % | -78.8% | 25.2% | 44.1% | 47.5% | 49.4% | |
| EV / Gross Profit | -36.3x | 18.6x | 10.4x | 11.9x | 12.1x | |
| EBITDA, Adj. | $-2.6B | $641.0M | $4.3B | $5.7B | $6.6B | |
| YoY % | -46.8% | +124.9% | +576.0% | +31.7% | +16.2% | |
| Margin % | -168.2% | 7.3% | 31.2% | 34.6% | 37.0% | |
| EV / EBITDA | -17.0x | 64.6x | 14.7x | 16.4x | 16.2x | |
| EBIT | $-3.9B | $-766.0M | $2.9B | $4.1B | $4.9B | |
| YoY % | +15.9% | +80.2% | +475.7% | +42.7% | +19.6% | |
| Margin % | -252.6% | -8.7% | 20.7% | 24.9% | 27.4% | |
| EV / EBIT | -11.3x | -54.0x | 22.1x | 22.7x | 21.8x | |
| Net Income | $-5.3B | $-2.2B | $1.7B | $2.9B | $4.3B | |
| YoY % | +9.3% | +59.0% | +178.7% | +69.5% | +48.3% | |
| Net Margin | -343.3% | -24.4% | 12.2% | 17.5% | 23.8% | |
| EPS (GAAP) | -$20.88 | -$8.45 | $6.31 | $10.94 | $15.61 | |
| YoY % | +22.8% | +59.5% | +174.7% | +73.4% | +42.7% |