STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.3B | $4.1B | $3.5B | $3.0B | $2.1B | |
| YoY % | +338.6% | +81.7% | -15.2% | -14.8% | -28.0% | |
| P / Sales | 0.5x | 0.6x | 1.4x | 0.9x | 1.2x | |
| EV / Sales | 1.1x | 0.8x | 1.6x | 1.0x | 1.4x | |
| Gross Profit, Adj. | $574.8M | $1.8B | $1.1B | $505.7M | $204.8M | |
| YoY % | +29.4% | +214.4% | -38.3% | -54.7% | -59.5% | |
| Margin % | 25.5% | 44.1% | 32.1% | 17.1% | 9.6% | |
| EV / Gross Profit | 4.1x | 1.7x | 5.0x | 5.8x | 14.5x | |
| EBITDA, Adj. | $495.4M | $1.7B | $1.0B | $401.9M | $118.6M | |
| YoY % | +197.4% | +243.0% | -40.7% | -60.1% | -70.5% | |
| Margin % | 22.0% | 41.5% | 29.1% | 13.6% | 5.6% | |
| EV / EBITDA | 4.8x | 1.8x | 5.5x | 7.3x | 25.0x | |
| EBIT | $353.1M | $1.6B | $863.1M | $227.9M | $-61.4M | |
| YoY % | +111.0% | +345.2% | -45.1% | -73.6% | -126.9% | |
| Margin % | 15.7% | 38.4% | 24.9% | 7.7% | -2.9% | |
| EV / EBIT | 6.7x | 2.0x | 6.4x | 12.9x | -48.3x | |
| Net Income | $288.8M | $1.4B | $722.0M | $187.6M | $-61.7M | |
| YoY % | +118.8% | +401.6% | -50.2% | -74.0% | -132.9% | |
| Net Margin | 12.8% | 35.4% | 20.8% | 6.3% | -2.9% | |
| EPS (GAAP) | $15.30 | $79.49 | $49.30 | $14.28 | -$4.75 | |
| YoY % | +274.1% | +419.5% | -38.0% | -71.0% | -133.3% |