STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $516.9M | $1.8B | $2.3B | $2.8B | $3.0B | |
| YoY % | +15.7% | — | +26.2% | +22.4% | +6.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $516.9M | $1.8B | $2.3B | $2.8B | $3.0B | |
| YoY % | +15.7% | — | +26.2% | +22.4% | +6.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-3.2B | $-1.8B | $-908.8M | $-413.6M | $-413.9M | |
| YoY % | -7.4% | +49.3% | +49.0% | +54.5% | -0.1% | |
| Margin % | -618.1% | -99.6% | -40.3% | -15.0% | -14.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-4.0B | $-3.2B | $-2.6B | $-2.4B | $-2.6B | |
| YoY % | -13.2% | +30.9% | +19.1% | +6.8% | -9.2% | |
| Margin % | -777.1% | -178.1% | -114.2% | -86.9% | -88.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $824.0M | $1.2B | $915.9M | $994.4M | $910.9M | |
| YoY % | +13.6% | +53.0% | -21.9% | +8.6% | -8.4% | |
| Net Margin | 159.4% | 65.6% | 40.6% | 36.0% | 30.9% | |
| EPS (GAAP) | $2.31 | $3.26 | $2.54 | $2.86 | $2.87 | |
| YoY % | +13.2% | +53.1% | -22.1% | +12.6% | +0.3% |