STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $614.4M | $1.2B | $2.2B | $2.2B | $3.7B | |
| YoY % | -31.4% | +88.5% | +87.1% | +3.4% | +66.8% | |
| P / Sales | 5.0x | 3.4x | 1.8x | 2.2x | 1.4x | |
| EV / Sales | 10.1x | 6.2x | 3.5x | 4.3x | 3.0x | |
| Gross Profit, Adj. | $113.3M | $370.9M | $1.1B | $1.0B | $2.4B | |
| YoY % | -87.2% | +227.4% | +210.0% | -12.2% | +140.9% | |
| Margin % | 18.4% | 32.0% | 53.1% | 45.1% | 65.1% | |
| EV / Gross Profit | 55.0x | 19.3x | 6.5x | 9.4x | 4.6x | |
| EBITDA, Adj. | $-226.0M | $-87.5M | $610.3M | $371.1M | $1.4B | |
| YoY % | -133.4% | +61.3% | +797.5% | -39.2% | +281.6% | |
| Margin % | -36.8% | -7.6% | 28.2% | 16.6% | 37.9% | |
| EV / EBITDA | -27.6x | -81.7x | 12.3x | 25.7x | 7.9x | |
| EBIT | $-253.1M | $-109.1M | $628.1M | $377.5M | $1.4B | |
| YoY % | -137.9% | +56.9% | +675.7% | -39.9% | +272.7% | |
| Margin % | -41.2% | -9.4% | 29.0% | 16.9% | 37.7% | |
| EV / EBIT | -24.6x | -65.5x | 12.0x | 25.2x | 7.9x | |
| Net Income | $-269.3M | $-108.4M | $502.0M | $227.4M | $1.1B | |
| YoY % | -137.9% | +59.7% | +563.1% | -54.7% | +379.4% | |
| Net Margin | -43.8% | -9.4% | 23.2% | 10.2% | 29.2% | |
| EPS (GAAP) | -$88.52 | -$38.34 | $198.60 | $89.79 | $430.14 | |
| YoY % | -138.4% | +56.7% | +618.0% | -54.8% | +379.1% |