STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $20.4B | $23.0B | $22.0B | $19.2B | $18.6B | |
| YoY % | +281.8% | +12.4% | -4.3% | -12.8% | -3.0% | |
| P / Sales | 0.6x | 0.4x | 0.5x | 0.2x | 0.4x | |
| EV / Sales | 1.2x | 0.8x | 0.9x | 1.0x | 1.1x | |
| Gross Profit, Adj. | $4.5B | $2.5B | $1.4B | $63.0M | $-860.0M | |
| YoY % | +1699.2% | -44.5% | -45.5% | -95.4% | -1465.1% | |
| Margin % | 22.2% | 11.0% | 6.2% | 0.3% | -4.6% | |
| EV / Gross Profit | 5.6x | 7.7x | 14.1x | 294.3x | -23.7x | |
| EBITDA, Adj. | $5.1B | $3.0B | $1.8B | $440.0M | $-218.0M | |
| YoY % | +1153.7% | -40.9% | -41.2% | -75.1% | -149.5% | |
| Margin % | 24.9% | 13.1% | 8.0% | 2.3% | -1.2% | |
| EV / EBITDA | 5.0x | 6.5x | 10.9x | 42.1x | -93.5x | |
| EBIT | $4.0B | $1.9B | $659.0M | $-763.0M | $-1.6B | |
| YoY % | +4659.1% | -51.7% | -66.0% | -215.8% | -106.9% | |
| Margin % | 19.6% | 8.4% | 3.0% | -4.0% | -8.5% | |
| EV / EBIT | 6.3x | 10.0x | 29.3x | -24.3x | -12.9x | |
| Net Income | $3.0B | $1.3B | $385.0M | $-760.0M | $-1.5B | |
| YoY % | +2549.2% | -55.3% | -71.2% | -297.4% | -94.5% | |
| Net Margin | 14.6% | 5.8% | 1.8% | -4.0% | -7.9% | |
| EPS (GAAP) | $5.36 | $2.55 | $0.75 | -$1.58 | -$2.91 | |
| YoY % | +1775.0% | -52.4% | -70.6% | -310.7% | -84.2% |