STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.2B | $2.4B | $2.6B | $2.1B | $3.2B | |
| YoY % | +5.7% | +9.9% | +10.8% | -18.6% | +51.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $84.4M | $405.5M | $513.9M | $268.4M | $369.9M | |
| YoY % | -50.8% | +380.7% | +26.7% | -47.8% | +37.8% | |
| Margin % | 3.9% | 17.1% | 19.6% | 12.6% | 11.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $23.9M | $336.0M | $454.4M | $203.0M | $298.9M | |
| YoY % | -78.4% | +1307.0% | +35.3% | -55.3% | +47.2% | |
| Margin % | 1.1% | 14.2% | 17.3% | 9.5% | 9.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-56.0M | $302.3M | $383.5M | $131.1M | $222.0M | |
| YoY % | -179.8% | +639.5% | +26.8% | -65.8% | +69.3% | |
| Margin % | -2.6% | 12.8% | 14.6% | 6.1% | 6.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-66.3M | $281.0M | $364.3M | $120.4M | $211.7M | |
| YoY % | -206.6% | +524.0% | +29.6% | -66.9% | +75.8% | |
| Net Margin | -3.1% | 11.9% | 13.9% | 5.6% | 6.5% | |
| EPS (GAAP) | -$1.71 | $6.44 | $8.61 | $2.76 | $4.44 | |
| YoY % | -212.5% | +476.6% | +33.7% | -67.9% | +60.9% |