STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $24.6B | $45.0B | $53.7B | $57.1B | $59.1B | |
| YoY % | +60.4% | +82.5% | +19.5% | +6.2% | +3.5% | |
| P / Sales | 0.6x | 0.3x | 0.3x | 0.6x | 0.6x | |
| EV / Sales | 2.4x | 1.5x | 1.3x | 1.5x | 1.6x | |
| Gross Profit, Adj. | $24.6B | $45.0B | $53.7B | $57.1B | $59.1B | |
| YoY % | +60.4% | +82.5% | +19.5% | +6.2% | +3.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.4x | 1.5x | 1.3x | 1.5x | 1.6x | |
| EBITDA, Adj. | $-1.9B | $4.9B | $7.8B | $8.1B | $7.9B | |
| YoY % | +70.6% | +359.1% | +58.7% | +3.9% | -2.8% | |
| Margin % | -7.7% | 11.0% | 14.6% | 14.3% | 13.4% | |
| EV / EBITDA | -31.0x | 13.3x | 8.8x | 10.4x | 11.6x | |
| EBIT | $-1.0B | $2.3B | $4.2B | $5.1B | $4.7B | |
| YoY % | +83.9% | +328.7% | +80.2% | +21.0% | -7.5% | |
| Margin % | -4.1% | 5.2% | 7.8% | 8.9% | 8.0% | |
| EV / EBIT | -57.7x | 28.1x | 16.4x | 16.7x | 19.5x | |
| Net Income | $-2.0B | $737.0M | $2.6B | $3.1B | $3.4B | |
| YoY % | +72.2% | +137.5% | +255.2% | +20.3% | +6.5% | |
| Net Margin | -8.0% | 1.6% | 4.9% | 5.5% | 5.7% | |
| EPS (GAAP) | -$6.10 | $2.23 | $7.89 | $9.45 | $10.20 | |
| YoY % | +75.9% | +136.6% | +253.8% | +19.8% | +7.9% |