STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $14.7B | $18.1B | $7.0B | $10.1B | |
| YoY % | — | +22.8% | -61.1% | +43.6% | |
| P / Sales | 3.6x | 2.4x | 10.9x | 5.5x | |
| EV / Sales | 19.4x | 17.4x | 57.8x | 45.0x | |
| Gross Profit, Adj. | $14.7B | $18.1B | $7.0B | $10.1B | |
| YoY % | — | +22.8% | -61.1% | +43.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 19.4x | 17.4x | 57.8x | 45.0x | |
| EBITDA, Adj. | $-517.0M | $-8.3B | $-10.6B | $-13.5B | |
| YoY % | — | -1501.4% | -28.5% | -26.8% | |
| Margin % | -3.5% | -45.7% | -150.9% | -133.3% | |
| EV / EBITDA | -553.0x | -38.1x | -38.3x | -33.8x | |
| EBIT | $-1.0B | $-9.1B | $-11.7B | $-14.9B | |
| YoY % | — | -768.3% | -28.9% | -27.4% | |
| Margin % | -7.1% | -50.2% | -166.2% | -147.4% | |
| EV / EBIT | -273.3x | -34.7x | -34.8x | -30.5x | |
| Net Income | $-2.9B | $3.9B | $3.3B | $2.1B | |
| YoY % | — | +232.5% | -14.9% | -35.0% | |
| Net Margin | -19.8% | 21.4% | 46.8% | 21.2% | |
| EPS (GAAP) | -$3.43 | $8.28 | $7.33 | $5.54 | |
| YoY % | — | +341.4% | -11.5% | -24.4% |