STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.4B | $3.2B | $3.6B | $662.7M | $732.5M | |
| YoY % | +21.8% | -72.3% | +13.0% | -81.4% | +10.5% | |
| P / Sales | 0.0x | 0.0x | 0.0x | 3.9x | 3.7x | |
| EV / Sales | 2.0x | 6.7x | 5.6x | 5.2x | 5.0x | |
| Gross Profit, Adj. | $5.9B | $1.4B | $1.3B | $148.8M | $221.1M | |
| YoY % | +23.6% | -76.3% | -5.6% | -88.8% | +48.6% | |
| Margin % | 52.1% | 44.6% | 37.3% | 22.5% | 30.2% | |
| EV / Gross Profit | 3.8x | 14.9x | 15.1x | 23.1x | 16.6x | |
| EBITDA, Adj. | $3.4B | $584.0M | $673.0M | $23.2M | $92.2M | |
| YoY % | +49.9% | -82.8% | +15.2% | -96.6% | +298.2% | |
| Margin % | 29.8% | 18.5% | 18.8% | 3.5% | 12.6% | |
| EV / EBITDA | 6.7x | 36.1x | 30.0x | 148.7x | 39.9x | |
| EBIT | $2.0B | $145.0M | $266.0M | $-39.7M | $-13.5M | |
| YoY % | +1016.9% | -92.7% | +83.4% | -114.9% | +65.9% | |
| Margin % | 17.3% | 4.6% | 7.4% | -6.0% | -1.8% | |
| EV / EBIT | 11.5x | 145.5x | 75.8x | -86.8x | -272.0x | |
| Net Income | $398.0M | $1.8B | $761.0M | $-31.3M | $-23.4M | |
| YoY % | +128.0% | +356.0% | -58.1% | -104.1% | +25.3% | |
| Net Margin | 3.5% | 57.4% | 21.3% | -4.7% | -3.2% | |
| EPS (GAAP) | $398000.00 | $1815000.00 | $761000.00 | -$0.50 | -$0.37 | |
| YoY % | +128.0% | +356.0% | -58.1% | -100.0% | +26.0% |