STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $324.6M | $1.4B | $2.0B | $1.9B | $1.8B | |
| YoY % | -1.6% | +331.2% | +40.4% | -5.3% | -4.0% | |
| P / Sales | 22.2x | 4.2x | 3.3x | 3.3x | 3.5x | |
| EV / Sales | 259.4x | 55.3x | 35.0x | 32.8x | 34.4x | |
| Gross Profit, Adj. | $213.0M | $1.4B | $1.9B | $1.8B | $1.7B | |
| YoY % | +0.4% | +536.5% | +41.6% | -5.6% | -4.8% | |
| Margin % | 65.6% | 96.8% | 97.7% | 97.4% | 96.6% | |
| EV / Gross Profit | 395.4x | 57.1x | 35.9x | 33.7x | 35.6x | |
| EBITDA, Adj. | $-90.4M | $1.0B | $1.4B | $1.3B | $1.4B | |
| YoY % | -17.4% | +1234.7% | +37.5% | -6.0% | +6.7% | |
| Margin % | -27.8% | 73.3% | 71.8% | 71.2% | 79.1% | |
| EV / EBITDA | -931.7x | 75.5x | 48.8x | 46.1x | 43.5x | |
| EBIT | $-219.3M | $923.8M | $1.3B | $1.2B | $1.3B | |
| YoY % | -2.1% | +521.2% | +41.3% | -5.8% | +4.3% | |
| Margin % | -67.6% | 66.0% | 66.4% | 66.1% | 71.7% | |
| EV / EBIT | -383.9x | 83.8x | 52.7x | 49.6x | 48.0x | |
| Net Income | $440.9M | $854.4M | $332.8M | $352.7M | $402.4M | |
| YoY % | +35.1% | +93.8% | -61.0% | +6.0% | +14.1% | |
| Net Margin | 135.8% | 61.0% | 16.9% | 19.0% | 22.5% | |
| EPS (GAAP) | $1.52 | $2.74 | $1.07 | $1.10 | $1.15 | |
| YoY % | +31.0% | +80.3% | -60.9% | +2.8% | +4.5% |