STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $66.6M | $75.4M | $396.6M | $781.4M | $1.0B | |
| YoY % | -73.4% | +13.3% | +425.8% | +97.0% | +28.5% | |
| P / Sales | 60.0x | 70.7x | 18.3x | 5.1x | 3.2x | |
| EV / Sales | 60.6x | 71.3x | 18.9x | 5.4x | 3.5x | |
| Gross Profit, Adj. | $66.4M | $69.8M | $338.1M | $663.6M | $901.5M | |
| YoY % | -73.5% | +5.2% | +384.5% | +96.3% | +35.8% | |
| Margin % | 99.7% | 92.5% | 85.2% | 84.9% | 89.8% | |
| EV / Gross Profit | 60.8x | 77.0x | 22.2x | 6.3x | 3.9x | |
| EBITDA, Adj. | $-534.9M | $-593.1M | $-515.3M | $-163.2M | $57.0M | |
| YoY % | -151.0% | -10.9% | +13.1% | +68.3% | +134.9% | |
| Margin % | -803.6% | -786.3% | -129.9% | -20.9% | 5.7% | |
| EV / EBITDA | -7.5x | -9.1x | -14.6x | -25.7x | 61.4x | |
| EBIT | $-536.3M | $-594.6M | $-517.1M | $-165.0M | $55.4M | |
| YoY % | -150.9% | -10.9% | +13.0% | +68.1% | +133.6% | |
| Margin % | -805.7% | -788.4% | -130.4% | -21.1% | 5.5% | |
| EV / EBIT | -7.5x | -9.0x | -14.5x | -25.5x | 63.2x | |
| Net Income | $-746.4M | $-652.2M | $-528.6M | $-197.9M | $22.4M | |
| YoY % | -116.4% | +12.6% | +18.9% | +62.6% | +111.3% | |
| Net Margin | -1121.3% | -864.7% | -133.3% | -25.3% | 2.2% | |
| EPS (GAAP) | -$8.84 | -$6.15 | -$4.45 | -$1.60 | $0.20 | |
| YoY % | -92.6% | +30.4% | +27.6% | +64.0% | +112.5% |