STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.1B | $6.9B | $4.1B | $4.7B | $6.8B | |
| YoY % | -16.0% | -3.8% | -40.1% | +14.7% | +43.2% | |
| P / Sales | 0.6x | 0.5x | 0.8x | 0.6x | 0.6x | |
| EV / Sales | 34.1x | 31.8x | 56.1x | 49.0x | 34.5x | |
| Gross Profit, Adj. | $3.6B | $4.1B | $821.0M | $1.8B | $4.4B | |
| YoY % | +75.5% | +14.0% | -79.7% | +123.0% | +137.7% | |
| Margin % | 49.8% | 58.9% | 19.9% | 38.8% | 64.3% | |
| EV / Gross Profit | 68.5x | 54.0x | 281.3x | 126.4x | 53.6x | |
| EBITDA, Adj. | $-462.0M | $4.5B | $-1.8B | $92.0M | $154.0M | |
| YoY % | +72.5% | +1073.8% | -139.0% | +105.2% | +67.4% | |
| Margin % | -6.5% | 65.5% | -42.7% | 1.9% | 2.3% | |
| EV / EBITDA | -527.1x | 48.7x | -131.5x | 2515.5x | 1515.2x | |
| EBIT | $-208.0M | $4.7B | $-1.5B | $422.0M | $474.0M | |
| YoY % | +85.3% | +2375.0% | -131.1% | +128.6% | +12.3% | |
| Margin % | -2.9% | 68.8% | -35.8% | 8.9% | 7.0% | |
| EV / EBIT | -1170.7x | 46.3x | -156.7x | 548.4x | 492.3x | |
| Net Income | $-197.0M | $3.8B | $-1.2B | $286.0M | $331.0M | |
| YoY % | +82.2% | +2016.2% | -132.2% | +123.6% | +15.7% | |
| Net Margin | -2.8% | 54.9% | -29.5% | 6.1% | 4.9% | |
| EPS (GAAP) | -$2.36 | $51.30 | -$18.39 | $4.64 | $5.71 | |
| YoY % | +79.6% | +2273.7% | -135.8% | +125.2% | +23.1% |