STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $429.4M | $1.1B | $626.9M | $826.0M | $1.1B | |
| YoY % | — | +153.2% | -42.3% | +31.8% | +34.9% | |
| P / Sales | 25.0x | 4.7x | 7.2x | 11.2x | 21.2x | |
| EV / Sales | 26.9x | 7.5x | 14.8x | 18.2x | 27.2x | |
| Gross Profit, Adj. | $429.4M | $1.1B | $626.9M | $826.0M | $1.1B | |
| YoY % | — | +153.2% | -42.3% | +31.8% | +34.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 26.9x | 7.5x | 14.8x | 18.2x | 27.2x | |
| EBITDA, Adj. | $-682.9M | $-909.1M | $-1.7B | $-1.5B | $-1.5B | |
| YoY % | — | -33.1% | -89.5% | +11.8% | +1.3% | |
| Margin % | -159.0% | -83.6% | -274.8% | -184.0% | -134.7% | |
| EV / EBITDA | -16.9x | -9.0x | -5.4x | -9.9x | -20.2x | |
| EBIT | $-772.0M | $-1.1B | $-2.0B | $-1.8B | $-1.8B | |
| YoY % | — | -37.1% | -86.9% | +10.6% | -0.2% | |
| Margin % | -179.8% | -97.4% | -315.6% | -214.1% | -159.1% | |
| EV / EBIT | -15.0x | -7.7x | -4.7x | -8.5x | -17.1x | |
| Net Income | $-441.0M | $-707.4M | $-985.3M | $-517.8M | $52.2M | |
| YoY % | — | -60.4% | -39.3% | +47.5% | +110.1% | |
| Net Margin | -102.7% | -65.1% | -157.2% | -62.7% | 4.7% | |
| EPS (GAAP) | -$2.94 | -$2.51 | -$3.34 | -$1.67 | $0.15 | |
| YoY % | — | +14.6% | -33.1% | +50.0% | +109.0% |