STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.3B | $3.2B | $3.4B | $3.6B | $4.8B | |
| YoY % | +18.7% | -3.2% | +6.3% | +3.6% | +34.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $641.5M | $261.3M | $281.9M | $194.2M | $894.7M | |
| YoY % | +41.3% | -59.3% | +7.9% | -31.1% | +360.8% | |
| Margin % | 19.2% | 8.1% | 8.2% | 5.4% | 18.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $525.6M | $140.6M | $203.4M | $145.2M | $767.1M | |
| YoY % | +38.8% | -73.2% | +44.7% | -28.6% | +428.5% | |
| Margin % | 15.7% | 4.3% | 5.9% | 4.1% | 16.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $425.2M | $29.7M | $68.0M | $-11.6M | $598.9M | |
| YoY % | +44.6% | -93.0% | +128.9% | -117.1% | +5265.4% | |
| Margin % | 12.7% | 0.9% | 2.0% | -0.3% | 12.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $275.5M | $60.6M | $52.5M | $27.9M | $448.8M | |
| YoY % | +48.1% | -78.0% | -13.3% | -46.9% | +1508.5% | |
| Net Margin | 8.2% | 1.9% | 1.5% | 0.8% | 9.4% | |
| EPS (GAAP) | $12.30 | $2.70 | $2.41 | $1.27 | $20.38 | |
| YoY % | +47.0% | -78.0% | -10.7% | -47.3% | +1504.7% |