STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.1B | $12.8B | $4.9B | $6.3B | $7.8B | |
| YoY % | +43.7% | +26.3% | -61.7% | +29.2% | +24.1% | |
| P / Sales | 1.5x | 1.5x | 4.4x | 3.3x | 3.0x | |
| EV / Sales | 3.3x | 2.9x | 8.6x | 4.7x | 4.4x | |
| Gross Profit, Adj. | $4.1B | $6.3B | $839.2M | $1.1B | $1.9B | |
| YoY % | +294.0% | +53.1% | -86.7% | +33.4% | +72.9% | |
| Margin % | 40.8% | 49.5% | 17.2% | 17.7% | 24.7% | |
| EV / Gross Profit | 8.0x | 5.9x | 50.1x | 26.5x | 17.7x | |
| EBITDA, Adj. | $4.9B | $6.4B | $865.7M | $1.9B | $2.9B | |
| YoY % | +241.6% | +29.0% | -86.4% | +123.0% | +51.2% | |
| Margin % | 49.0% | 50.0% | 17.7% | 30.6% | 37.2% | |
| EV / EBITDA | 6.7x | 5.8x | 48.5x | 15.4x | 11.7x | |
| EBIT | $3.9B | $5.1B | $167.5M | $-6.3M | $1.6B | |
| YoY % | +651.5% | +30.6% | -96.7% | -103.7% | +26215.5% | |
| Margin % | 39.0% | 40.3% | 3.4% | -0.1% | 20.9% | |
| EV / EBIT | 8.4x | 7.2x | 250.8x | -4733.5x | 20.9x | |
| Net Income | $2.3B | $2.4B | $1.8B | $282.9M | $1.0B | |
| YoY % | +434.3% | +7.7% | -25.6% | -84.4% | +260.8% | |
| Net Margin | 22.5% | 19.2% | 37.2% | 4.5% | 13.0% | |
| EPS (GAAP) | $4.20 | $4.56 | $3.46 | $0.54 | $2.06 | |
| YoY % | +430.7% | +8.6% | -24.1% | -84.4% | +281.5% |