STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.0B | $2.4B | $3.5B | $4.7B | |
| YoY % | — | +19.3% | +46.5% | +33.4% | |
| P / Sales | 4.4x | 5.4x | 6.5x | 5.1x | |
| EV / Sales | 5.9x | 7.7x | 8.3x | 6.9x | |
| Gross Profit, Adj. | $2.0B | $2.4B | $3.5B | $4.7B | |
| YoY % | — | +19.3% | +46.5% | +33.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5.9x | 7.7x | 8.3x | 6.9x | |
| EBITDA, Adj. | $112.7M | $112.3M | $144.7M | $832.5M | |
| YoY % | — | -0.3% | +28.8% | +475.5% | |
| Margin % | 5.6% | 4.7% | 4.1% | 17.8% | |
| EV / EBITDA | 105.2x | 163.3x | 200.9x | 38.9x | |
| EBIT | $79.7M | $64.6M | $9.3M | $687.9M | |
| YoY % | — | -18.9% | -85.7% | +7320.9% | |
| Margin % | 4.0% | 2.7% | 0.3% | 14.7% | |
| EV / EBIT | 148.7x | 283.7x | 3134.2x | 47.1x | |
| Net Income | $87.4M | $71.2M | $-307,000 | $123.8M | |
| YoY % | — | -18.5% | -100.4% | +40417.3% | |
| Net Margin | 4.4% | 3.0% | -0.0% | 2.7% | |
| EPS (GAAP) | -$0.19 | -$0.04 | -$0.42 | $0.45 | |
| YoY % | — | +78.9% | -950.0% | +207.1% |