STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5B | $8.9B | $9.5B | $9.9B | $9.7B | |
| YoY % | +15.9% | +485.6% | +7.0% | +4.7% | -2.2% | |
| P / Sales | 1.8x | 3.1x | 2.7x | 3.2x | 3.4x | |
| EV / Sales | 3.1x | 5.4x | 4.6x | 5.0x | 5.2x | |
| Gross Profit, Adj. | $866.4M | $8.9B | $9.5B | $9.9B | $9.7B | |
| YoY % | +25.1% | +923.3% | +7.0% | +4.7% | -2.2% | |
| Margin % | 57.2% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5.4x | 5.4x | 4.6x | 5.0x | 5.2x | |
| EBITDA, Adj. | $433.0M | $2.1B | $1.9B | $2.2B | $2.7B | |
| YoY % | +30.6% | +386.3% | -8.0% | +12.8% | +21.3% | |
| Margin % | 28.6% | 23.8% | 20.4% | 22.0% | 27.3% | |
| EV / EBITDA | 10.8x | 22.7x | 22.4x | 22.7x | 19.2x | |
| EBIT | $389.0M | $1.2B | $1.4B | $627.0M | $2.2B | |
| YoY % | +45.5% | +202.8% | +15.9% | -54.1% | +256.3% | |
| Margin % | 25.7% | 13.3% | 14.4% | 6.3% | 23.0% | |
| EV / EBIT | 12.0x | 40.6x | 31.9x | 79.3x | 22.8x | |
| Net Income | $223.7M | $1.0B | $1.1B | $-98.0M | $1.6B | |
| YoY % | +36.8% | +351.0% | +4.6% | -109.3% | +1737.8% | |
| Net Margin | 14.8% | 11.4% | 11.1% | -1.0% | 16.5% | |
| EPS (GAAP) | $3.19 | $8.98 | $9.95 | -$0.96 | $16.26 | |
| YoY % | +32.9% | +181.5% | +10.8% | -109.6% | +1793.8% |