STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.4B | $8.2B | $9.6B | $11.9B | $12.1B | |
| YoY % | +11.2% | +11.8% | +16.6% | +23.6% | +1.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.7B | $3.3B | $3.0B | $4.5B | $4.0B | |
| YoY % | -18.6% | +93.5% | -7.9% | +46.9% | -11.5% | |
| Margin % | 23.2% | 40.2% | 31.7% | 37.7% | 32.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-182.2M | $1.2B | $676.0M | $1.6B | $689.0M | |
| YoY % | -134.9% | +738.1% | -41.9% | +138.9% | -57.3% | |
| Margin % | -2.5% | 14.1% | 7.0% | 13.6% | 5.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-211.5M | $1.1B | $626.0M | $1.6B | $689.0M | |
| YoY % | -144.3% | +635.2% | -44.7% | +158.0% | -57.3% | |
| Margin % | -2.9% | 13.8% | 6.5% | 13.6% | 5.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $88.2M | $998.2M | $508.0M | $1.4B | $589.0M | |
| YoY % | -81.5% | +1031.2% | -49.1% | +167.9% | -56.7% | |
| Net Margin | 1.2% | 12.1% | 5.3% | 11.5% | 4.9% | |
| EPS (GAAP) | $2.17 | $24.70 | $12.78 | $34.62 | $15.19 | |
| YoY % | -81.5% | +1038.2% | -48.3% | +170.9% | -56.1% |