Revenue (FY 2025)
↑83.0% YoY
$1.57B
3-Yr CAGR: 24.8%
Net Income
↑68.4% YoY
-$34.82M
Net Margin: -2.2%
Free Cash Flow
↑611.9% YoY
$188.49M
FCF Yield: 5.18%
EPS (Diluted)
↑73.0% YoY
$-0.20
Basic: $-0.20
Return on Equity
Efficiency
-2.7%
ROA: -0.9%
📊 Multi-Year Historical Performance & Trends
Financial Performance History
Revenue, Net Income & Free Cash Flow
Margins Trend (%)
Gross, Operating & Net Margins
Balance Sheet Strength
Cash, Debt & Equity
Cash Flow Generation
Operating Cash Flow vs CapEx vs FCF
📈 Year-over-Year (YoY) Growth History (FA)
All monetary values in millions ($M)| Fiscal Year | Revenue | Revenue YoY | Gross Profit | Net Income | Net Inc YoY | Diluted EPS | EPS YoY | Div / Sh | Div Yield | Op. Cash Flow | Free Cash Flow | FCF YoY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2019 | $481.8M | — | $236.4M | $34.2M | — | $0.21 | — | — | — | $71.6M | $70.9M | — |
| FY 2020 | $472.4M | -2.0% | $232.1M | $-47.5M | -238.7% | $-0.37 | -276.2% | — | — | $72.9M | $67.5M | -4.8% |
| FY 2021 | $712.3M | +50.8% | $360.1M | $16.1M | +133.8% | $0.11 | +129.7% | — | 0.00% | $148.7M | $141.4M | +109.3% |
| FY 2022 | $810.0M | +13.7% | $401.1M | $64.6M | +302.5% | $0.43 | +290.9% | — | 0.00% | $212.8M | $206.6M | +46.2% |
| FY 2023 | $763.8M | -5.7% | $377.0M | $37.3M | -42.3% | $0.26 | -39.5% | $1.49 | 8.99% | $162.8M | $160.7M | -22.2% |
| FY 2024 | $860.2M | +12.6% | $411.3M | $-110.3M | -395.7% | $-0.74 | -384.6% | $0.00 | 0.01% | $28.2M | $26.5M | -83.5% |
| FY 2025 | $1,574.4M | +83.0% | $719.1M | $-34.8M | +68.4% | $-0.20 | +73.0% | $0.00 | 0.01% | $195.1M | $188.5M | +611.9% |
Valuation
Market Price
$21.23
Market Cap
$3.64B
Enterprise Value
$5.49B
P/E Ratio
N/A
P/B Ratio
2.77
FCF Yield
5.18%
Dividend Yield
0.00%
Shares Outstanding
Profitability & Margins
Gross Margin
45.67%
Operating Margin
8.41%
Net Margin
-2.21%
Return on Equity (ROE)
-2.65%
Return on Assets (ROA)
-0.91%
Asset Turnover
0.41x
Revenue 3-Yr CAGR
24.80%
Financial Health & Liquidity
Current Ratio
2.44
Cash Ratio
1.04
Debt / Equity
1.590
Debt / Assets
0.545
Cash & Equivalents
$240.00M
Total Debt
$2.09B
Book Value / Share
$7.66
Cash Flow Efficiency
Operating Cash Flow
$195.13M
Capital Expenditures (CapEx)
$6.63M
Free Cash Flow
$188.49M
OCF / Revenue
12.39%
FCF / Revenue
11.97%
FCF 3-Yr CAGR
-3.01%
Per Share Metrics
EPS (Diluted)
$-0.20
EPS (Basic)
$-0.20
Dividends / Share
$0.00
Book Value / Share
$7.66
EPS YoY Growth
72.97%
Balance Sheet (FY 2025)
Total Assets
$3.83B
Total Liabilities
$2.52B
Stockholders' Equity
$1.31B
Current Assets
$561.70M
Current Liabilities
$230.46M