STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.5B | $3.9B | $4.8B | $4.6B | $4.8B | |
| YoY % | +103.5% | +54.7% | +23.0% | -3.6% | +4.6% | |
| P / Sales | 10.3x | 1.1x | 0.2x | 0.3x | 0.2x | |
| EV / Sales | 14.6x | 3.9x | 2.3x | 2.3x | 2.1x | |
| Gross Profit, Adj. | $1.8B | $2.6B | $3.2B | $3.1B | $3.2B | |
| YoY % | +114.5% | +47.6% | +21.9% | -3.5% | +5.0% | |
| Margin % | 70.5% | 67.3% | 66.6% | 66.7% | 67.0% | |
| EV / Gross Profit | 20.8x | 5.8x | 3.4x | 3.5x | 3.1x | |
| EBITDA, Adj. | $-414.1M | $8.9M | $399.3M | $312.6M | $343.1M | |
| YoY % | +61.2% | +102.1% | +4386.5% | -21.7% | +9.8% | |
| Margin % | -16.4% | 0.2% | 8.3% | 6.7% | 7.1% | |
| EV / EBITDA | -89.3x | 1713.0x | 27.5x | 34.2x | 29.8x | |
| EBIT | $-930.0M | $-522.3M | $-74.3M | $-79.3M | $-17.4M | |
| YoY % | +77.3% | +43.8% | +85.8% | -6.7% | +78.1% | |
| Margin % | -36.8% | -13.4% | -1.5% | -1.7% | -0.4% | |
| EV / EBIT | -39.8x | -29.2x | -148.0x | -134.9x | -587.5x | |
| Net Income | $-1.3B | $-973.6M | $-396.6M | $-352.6M | $-632.4M | |
| YoY % | +72.3% | +23.3% | +59.3% | +11.1% | -79.4% | |
| Net Margin | -50.2% | -24.9% | -8.2% | -7.6% | -13.0% | |
| EPS (GAAP) | -$13.29 | -$9.29 | -$2.37 | -$1.06 | -$1.34 | |
| YoY % | +92.3% | +30.1% | +74.5% | +55.3% | -26.4% |