STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.4B | $1.6B | $1.8B | $2.2B | |
| YoY % | — | +12.2% | +18.0% | +21.6% | |
| P / Sales | 1.1x | 1.0x | 1.7x | 2.7x | |
| EV / Sales | 1.2x | 1.1x | 1.8x | 2.7x | |
| Gross Profit, Adj. | $335.7M | $1.6B | $1.8B | $2.2B | |
| YoY % | — | +363.3% | +18.0% | +21.6% | |
| Margin % | 24.2% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4.8x | 1.1x | 1.8x | 2.7x | |
| EBITDA, Adj. | $26.9M | $165.0M | $286.0M | $490.0M | |
| YoY % | — | +512.9% | +73.3% | +71.3% | |
| Margin % | 1.9% | 10.6% | 15.6% | 22.0% | |
| EV / EBITDA | 60.4x | 10.4x | 11.4x | 12.3x | |
| EBIT | $-44.7M | $37.0M | $162.0M | $348.0M | |
| YoY % | — | +182.9% | +337.8% | +114.8% | |
| Margin % | -3.2% | 2.4% | 8.8% | 15.6% | |
| EV / EBIT | -36.4x | 46.6x | 20.2x | 17.3x | |
| Net Income | $194.6M | $-10.0M | $123.0M | $217.0M | |
| YoY % | — | -105.1% | +1330.0% | +76.4% | |
| Net Margin | 14.0% | -0.6% | 6.7% | 9.7% | |
| EPS (GAAP) | $0.40 | -$0.02 | $0.24 | $0.43 | |
| YoY % | — | -105.0% | +1300.0% | +79.2% |