STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $689.9M | $2.4B | $2.3B | $2.9B | $3.6B | |
| YoY % | +4.1% | +242.8% | -3.0% | +25.4% | +26.2% | |
| P / Sales | 4.9x | 0.9x | 0.8x | 1.1x | 0.8x | |
| EV / Sales | 15.7x | 4.3x | 6.2x | 5.6x | 5.5x | |
| Gross Profit, Adj. | $-55.6M | $1.7B | $1.8B | $2.2B | $2.9B | |
| YoY % | +42.3% | +3241.9% | +2.3% | +23.4% | +30.0% | |
| Margin % | -8.1% | 73.8% | 77.8% | 76.6% | 78.8% | |
| EV / Gross Profit | -194.4x | 5.8x | 7.9x | 7.3x | 7.0x | |
| EBITDA, Adj. | $-739.4M | $1.0B | $997.9M | $1.4B | $1.9B | |
| YoY % | +10.9% | +241.7% | -4.8% | +37.1% | +40.5% | |
| Margin % | -107.2% | 44.3% | 43.5% | 47.6% | 52.9% | |
| EV / EBITDA | -14.6x | 9.6x | 14.2x | 11.8x | 10.4x | |
| EBIT | $-876.9M | $916.8M | $933.7M | $1.3B | $1.9B | |
| YoY % | +9.7% | +204.5% | +1.8% | +41.1% | +42.3% | |
| Margin % | -127.1% | 38.8% | 40.7% | 45.8% | 51.6% | |
| EV / EBIT | -12.3x | 11.0x | 15.2x | 12.2x | 10.6x | |
| Net Income | $463.2M | $255.2M | $133.9M | $260.4M | $437.8M | |
| YoY % | -26.7% | -44.9% | -47.5% | +94.5% | +68.1% | |
| Net Margin | 67.1% | 10.8% | 5.8% | 9.1% | 12.1% | |
| EPS (GAAP) | $3.91 | $2.44 | $1.42 | $2.97 | $5.13 | |
| YoY % | -24.2% | -37.6% | -41.8% | +109.2% | +72.7% |