STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.5B | $11.8B | $14.9B | $12.5B | $12.0B | |
| YoY % | +26.7% | +80.4% | +26.4% | -15.8% | -4.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.9B | $4.7B | $6.2B | $4.4B | $4.1B | |
| YoY % | +80.3% | +144.8% | +32.6% | -29.2% | -6.1% | |
| Margin % | 29.3% | 39.7% | 41.7% | 35.0% | 34.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.4B | $3.5B | $4.9B | $3.1B | $2.9B | |
| YoY % | +113.0% | +160.7% | +37.3% | -37.3% | -5.0% | |
| Margin % | 20.8% | 30.1% | 32.7% | 24.4% | 24.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $707.5M | $2.9B | $4.3B | $2.4B | $2.3B | |
| YoY % | +206.7% | +304.1% | +51.0% | -44.0% | -5.6% | |
| Margin % | 10.8% | 24.3% | 29.0% | 19.3% | 19.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.1B | $2.6B | $3.9B | $2.0B | $1.9B | |
| YoY % | +273.4% | +132.1% | +53.5% | -48.0% | -5.1% | |
| Net Margin | 16.9% | 21.7% | 26.4% | 16.3% | 16.1% | |
| EPS (GAAP) | $0.93 | $2.16 | $3.32 | $1.81 | $1.83 | |
| YoY % | +272.2% | +132.3% | +53.7% | -45.5% | +1.1% |