STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.9B | $18.8B | $6.3B | $6.3B | $9.5B | |
| YoY % | +1.1% | +11.1% | -66.7% | +1.0% | +50.7% | |
| P / Sales | 1.3x | 0.7x | 1.9x | 3.9x | 2.4x | |
| EV / Sales | 2.0x | 1.4x | 3.6x | 5.7x | 3.1x | |
| Gross Profit, Adj. | $4.5B | $5.9B | $1.4B | $1.8B | $3.7B | |
| YoY % | +19.6% | +29.9% | -76.3% | +27.5% | +108.2% | |
| Margin % | 26.7% | 31.3% | 22.2% | 28.1% | 38.8% | |
| EV / Gross Profit | 7.5x | 4.3x | 16.4x | 20.5x | 7.9x | |
| EBITDA, Adj. | $2.4B | $3.4B | $280.0M | $456.0M | $2.6B | |
| YoY % | +23.4% | +41.0% | -91.7% | +62.9% | +467.3% | |
| Margin % | 14.1% | 17.9% | 4.5% | 7.2% | 27.2% | |
| EV / EBITDA | 14.1x | 7.6x | 81.2x | 79.6x | 11.2x | |
| EBIT | $1.2B | $2.4B | $-548.0M | $-403.0M | $2.3B | |
| YoY % | +264.2% | +96.0% | -122.9% | +26.5% | +679.2% | |
| Margin % | 7.2% | 12.7% | -8.8% | -6.4% | 24.5% | |
| EV / EBIT | 27.7x | 10.6x | -41.5x | -90.1x | 12.5x | |
| Net Income | $821.0M | $1.5B | $-1.7B | $-852.0M | $1.8B | |
| YoY % | +428.4% | +88.3% | -210.5% | +50.1% | +316.0% | |
| Net Margin | 4.9% | 8.2% | -27.3% | -13.5% | 19.3% | |
| EPS (GAAP) | $2.66 | $4.89 | -$5.37 | -$2.61 | $5.12 | |
| YoY % | +416.7% | +83.8% | -209.8% | +51.4% | +296.2% |