STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.2B | $9.2B | $7.9B | $5.3B | $1.0B | |
| YoY % | -7.2% | -17.3% | -14.8% | -32.1% | -80.5% | |
| P / Sales | 0.1x | 0.3x | 0.2x | 0.0x | 0.3x | |
| EV / Sales | 0.6x | 0.7x | 0.8x | 1.0x | 0.3x | |
| Gross Profit, Adj. | $3.5B | $3.1B | $2.5B | $1.2B | $257.5M | |
| YoY % | -13.7% | -12.0% | -20.4% | -51.1% | -78.8% | |
| Margin % | 31.7% | 33.8% | 31.6% | 22.7% | 24.7% | |
| EV / Gross Profit | 1.7x | 2.2x | 2.4x | 4.2x | 1.4x | |
| EBITDA, Adj. | $151.7M | $234.6M | $84.8M | $-731.0M | $-50.7M | |
| YoY % | -80.1% | +54.7% | -63.8% | -961.8% | +93.1% | |
| Margin % | 1.4% | 2.5% | 1.1% | -13.7% | -4.9% | |
| EV / EBITDA | 40.8x | 29.4x | 71.2x | -7.0x | -7.1x | |
| EBIT | $-700.1M | $-335.8M | $-389.4M | $-2.8B | $-67.0M | |
| YoY % | -703.4% | +52.0% | -15.9% | -612.9% | +97.6% | |
| Margin % | -6.3% | -3.6% | -4.9% | -51.9% | -6.4% | |
| EV / EBIT | -8.8x | -20.6x | -15.5x | -1.8x | -5.4x | |
| Net Income | $-613.8M | $-150.8M | $-559.6M | $-3.5B | $-84.6M | |
| YoY % | -347.3% | +75.4% | -271.2% | -525.2% | +97.6% | |
| Net Margin | -5.5% | -1.6% | -7.1% | -65.5% | -8.1% | |
| EPS (GAAP) | -$4.94 | -$1.24 | -$5.64 | -$36.03 | -$1.41 | |
| YoY % | -384.3% | +74.9% | -354.8% | -538.8% | +96.1% |