STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $732.7M | $976.2M | $1.2B | $1.5B | $1.8B | |
| YoY % | — | +33.2% | +22.1% | +29.2% | +15.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $333.1M | $410.4M | $609.9M | $840.9M | $1.1B | |
| YoY % | — | +23.2% | +48.6% | +37.9% | +33.8% | |
| Margin % | 45.5% | 42.0% | 51.2% | 54.6% | 63.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-586.6M | $-10.7M | $151.5M | $349.8M | $606.9M | |
| YoY % | — | +98.2% | +1518.4% | +130.9% | +73.5% | |
| Margin % | -80.1% | -1.1% | 12.7% | 22.7% | 34.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-597.2M | $-23.5M | $140.9M | $339.1M | $592.6M | |
| YoY % | — | +96.1% | +700.0% | +140.6% | +74.8% | |
| Margin % | -81.5% | -2.4% | 11.8% | 22.0% | 33.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-656.5M | $59.0M | $312.6M | $420.6M | $630.1M | |
| YoY % | — | +109.0% | +430.1% | +34.5% | +49.8% | |
| Net Margin | -89.6% | 6.0% | 26.2% | 27.3% | 35.3% | |
| EPS (GAAP) | -$0.05 | $0.00 | $0.01 | $0.02 | $0.03 | |
| YoY % | — | +100.0% | — | +100.0% | +50.0% |