STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.3B | $14.1B | $6.0B | $4.3B | $11.6B | |
| YoY % | +58.2% | +93.4% | -57.2% | -29.6% | +173.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.5B | $8.4B | $2.3B | $1.6B | $5.5B | |
| YoY % | +252.6% | +87.0% | -72.1% | -31.7% | +242.2% | |
| Margin % | 61.3% | 59.3% | 38.7% | 37.5% | 47.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $3.2B | $7.9B | $2.0B | $1.2B | $4.8B | |
| YoY % | +828.2% | +145.8% | -74.5% | -38.2% | +288.2% | |
| Margin % | 44.1% | 56.1% | 33.4% | 29.3% | 41.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.2B | $6.2B | $486.0M | $-447.0M | $2.0B | |
| YoY % | +123.5% | +180.5% | -92.1% | -192.0% | +553.2% | |
| Margin % | 30.1% | 43.6% | 8.0% | -10.5% | 17.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $6.3B | $4.9B | $2.4B | $-714.0M | $1.8B | |
| YoY % | +164.9% | -23.1% | -50.3% | -129.5% | +354.8% | |
| Net Margin | 86.7% | 34.5% | 40.0% | -16.8% | 15.6% | |
| EPS (GAAP) | $54.39 | $33.36 | $16.92 | -$4.55 | $7.57 | |
| YoY % | +105.4% | -38.7% | -49.3% | -126.9% | +266.4% |