STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $740.3M | $1.1B | $4.3B | $5.5B | $6.4B | |
| YoY % | +71.6% | +42.8% | +302.5% | +30.0% | +15.7% | |
| P / Sales | 0.6x | 0.0x | 1.7x | 2.5x | 2.5x | |
| EV / Sales | 3.7x | 2.5x | 2.1x | 2.9x | 2.8x | |
| Gross Profit, Adj. | $495.9M | $751.4M | $1.9B | $2.7B | $3.1B | |
| YoY % | +79.9% | +51.5% | +153.9% | +39.5% | +17.8% | |
| Margin % | 67.0% | 71.1% | 44.9% | 48.1% | 49.0% | |
| EV / Gross Profit | 5.5x | 3.5x | 4.7x | 5.9x | 5.7x | |
| EBITDA, Adj. | $309.1M | $569.8M | $477.4M | $767.3M | $1.1B | |
| YoY % | +112.4% | +84.3% | -16.2% | +60.7% | +38.1% | |
| Margin % | 41.8% | 53.9% | 11.2% | 13.9% | 16.6% | |
| EV / EBITDA | 8.9x | 4.6x | 18.6x | 20.6x | 16.8x | |
| EBIT | $92.4M | $292.9M | $373.6M | $644.2M | $920.3M | |
| YoY % | +287.5% | +216.9% | +27.5% | +72.4% | +42.9% | |
| Margin % | 12.5% | 27.7% | 8.8% | 11.7% | 14.4% | |
| EV / EBIT | 29.7x | 9.0x | 23.8x | 24.6x | 19.3x | |
| Net Income | $-35.1M | $-3.5M | $167.1M | $438.7M | $701.4M | |
| YoY % | +77.7% | +90.1% | +4919.1% | +162.6% | +59.9% | |
| Net Margin | -4.7% | -0.3% | 3.9% | 7.9% | 11.0% | |
| EPS (GAAP) | -$0.46 | -$0.04 | $1.20 | $3.11 | $4.94 | |
| YoY % | +82.8% | +91.3% | +3100.0% | +159.2% | +58.8% |