STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.3B | $3.8B | $1.5B | $1.4B | $2.1B | |
| YoY % | +127.8% | +68.1% | -60.7% | -4.5% | +48.9% | |
| P / Sales | 1.3x | 0.8x | 2.6x | 3.9x | 2.8x | |
| EV / Sales | 3.2x | 2.2x | 5.4x | 6.9x | 5.0x | |
| Gross Profit, Adj. | $2.3B | $3.5B | $1.0B | $991.3M | $1.7B | |
| YoY % | +129.2% | +52.9% | -69.8% | -5.0% | +72.1% | |
| Margin % | 99.1% | 90.2% | 69.3% | 68.9% | 79.6% | |
| EV / Gross Profit | 3.3x | 2.5x | 7.8x | 10.0x | 6.2x | |
| EBITDA, Adj. | $1.6B | $3.0B | $757.0M | $675.9M | $1.4B | |
| YoY % | +338.6% | +87.7% | -74.6% | -10.7% | +104.0% | |
| Margin % | 69.7% | 77.8% | 50.3% | 47.0% | 64.4% | |
| EV / EBITDA | 4.6x | 2.9x | 10.8x | 14.7x | 7.7x | |
| EBIT | $1.0B | $2.5B | $314.2M | $178.8M | $794.3M | |
| YoY % | +250.9% | +139.9% | -87.5% | -43.1% | +344.1% | |
| Margin % | 45.9% | 65.6% | 20.9% | 12.4% | 37.1% | |
| EV / EBIT | 7.0x | 3.4x | 26.0x | 55.6x | 13.4x | |
| Net Income | $-498.6M | $-142.1M | $1.7B | $-90.5M | $633.2M | |
| YoY % | -3.1% | +71.5% | +1311.1% | -105.3% | +799.7% | |
| Net Margin | -21.8% | -3.7% | 114.2% | -6.3% | 29.6% | |
| EPS (GAAP) | -$2.31 | -$0.75 | $8.99 | -$0.60 | $3.98 | |
| YoY % | +4.9% | +67.5% | +1298.7% | -106.7% | +763.3% |