STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.3B | $7.3B | $9.6B | $5.4B | $5.1B | |
| YoY % | +6.4% | +120.0% | +31.4% | -44.1% | -4.4% | |
| P / Sales | 8.2x | 3.5x | 1.8x | 1.9x | 3.2x | |
| EV / Sales | 9.6x | 4.2x | 2.6x | 2.9x | 4.2x | |
| Gross Profit, Adj. | $998.0M | $3.1B | $1.2B | $62.5M | $668.7M | |
| YoY % | +0.3% | +208.1% | -61.4% | -94.7% | +969.3% | |
| Margin % | 30.0% | 42.0% | 12.3% | 1.2% | 13.0% | |
| EV / Gross Profit | 32.0x | 10.1x | 21.1x | 245.2x | 32.3x | |
| EBITDA, Adj. | $756.5M | $2.8B | $620.1M | $-53.6M | $726.0M | |
| YoY % | +2.5% | +267.4% | -77.7% | -108.6% | +1454.6% | |
| Margin % | 22.7% | 38.0% | 6.4% | -1.0% | 14.1% | |
| EV / EBITDA | 42.3x | 11.2x | 40.3x | -286.1x | 29.8x | |
| EBIT | $502.5M | $2.5B | $180.7M | $-1.8B | $-367.1M | |
| YoY % | -0.7% | +393.3% | -92.7% | -1083.2% | +79.3% | |
| Margin % | 15.1% | 33.9% | 1.9% | -33.0% | -7.1% | |
| EV / EBIT | 63.6x | 12.5x | 138.4x | -8.6x | -58.9x | |
| Net Income | $123.7M | $2.7B | $1.6B | $-1.3B | $-677.4M | |
| YoY % | -67.1% | +2075.0% | -41.5% | -183.6% | +48.5% | |
| Net Margin | 3.7% | 36.7% | 16.4% | -24.5% | -13.2% | |
| EPS (GAAP) | $1.06 | $22.84 | $13.36 | -$11.20 | -$5.76 | |
| YoY % | -69.9% | +2054.7% | -41.5% | -183.8% | +48.6% |