STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $62.3B | $66.6B | $77.8B | $66.5B | $89.5B | |
| YoY % | +7.1% | +6.9% | +16.8% | -14.5% | +34.5% | |
| P / Sales | 1.9x | 1.7x | 2.0x | 1.7x | 1.9x | |
| EV / Sales | 4.2x | 3.8x | 3.8x | 3.9x | 3.5x | |
| Gross Profit, Adj. | $3.0B | $3.5B | $7.7B | $-2.0B | $4.3B | |
| YoY % | +153.6% | +15.8% | +118.8% | -125.8% | +315.4% | |
| Margin % | 4.9% | 5.3% | 9.9% | -3.0% | 4.8% | |
| EV / Gross Profit | 86.5x | 72.1x | 38.1x | -131.1x | 74.0x | |
| EBITDA, Adj. | $-1.2B | $-1.5B | $1.1B | $-8.9B | $-3.4B | |
| YoY % | +88.7% | -26.1% | +171.0% | -921.1% | +61.4% | |
| Margin % | -1.9% | -2.3% | 1.4% | -13.4% | -3.8% | |
| EV / EBITDA | -217.3x | -166.4x | 270.8x | -29.3x | -92.3x | |
| EBIT | $-3.4B | $-3.5B | $-775.0M | $-10.8B | $-5.4B | |
| YoY % | +74.1% | -4.5% | +77.9% | -1287.5% | +49.9% | |
| Margin % | -5.4% | -5.3% | -1.0% | -16.2% | -6.0% | |
| EV / EBIT | -78.5x | -72.5x | -379.4x | -24.3x | -58.9x | |
| Net Income | $-4.2B | $-4.9B | $-2.2B | $-11.9B | $1.9B | |
| YoY % | +64.6% | -17.4% | +55.0% | -434.4% | +115.9% | |
| Net Margin | -6.7% | -7.4% | -2.9% | -17.9% | 2.1% | |
| EPS (GAAP) | -$7.15 | -$8.30 | -$3.67 | -$18.36 | $2.48 | |
| YoY % | +65.8% | -16.1% | +55.8% | -400.3% | +113.5% |