STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $915.0M | $1.2M | $371.2M | $37.3M | $3.5M | |
| YoY % | +127154.9% | -99.9% | +30885.5% | -89.9% | -90.6% | |
| P / Sales | 6.7x | 2660.8x | 14.1x | 89.0x | 1343.5x | |
| EV / Sales | 6.0x | 2790.7x | 14.0x | 89.3x | 1342.3x | |
| Gross Profit, Adj. | $915.0M | $1.2M | $371.2M | $37.3M | $3.5M | |
| YoY % | +127154.9% | -99.9% | +30885.5% | -89.9% | -90.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 6.0x | 2790.7x | 14.0x | 89.3x | 1342.3x | |
| EBITDA, Adj. | $391.5M | $-649.0M | $-202.7M | $-447.3M | $-645.1M | |
| YoY % | +213.4% | -265.8% | +68.8% | -120.7% | -44.2% | |
| Margin % | 42.8% | -54172.7% | -54.6% | -1198.8% | -18378.7% | |
| EV / EBITDA | 14.1x | -5.2x | -25.6x | -7.4x | -7.3x | |
| EBIT | $373.5M | $-673.2M | $-222.5M | $-466.6M | $-664.6M | |
| YoY % | +205.4% | -280.2% | +66.9% | -109.7% | -42.4% | |
| Margin % | 40.8% | -56190.4% | -60.0% | -1250.4% | -18933.6% | |
| EV / EBIT | 14.8x | -5.0x | -23.3x | -7.1x | -7.1x | |
| Net Income | $377.7M | $-650.2M | $-153.6M | $-366.3M | $-581.6M | |
| YoY % | +208.3% | -272.2% | +76.4% | -138.4% | -58.8% | |
| Net Margin | 41.3% | -54271.7% | -41.4% | -981.5% | -16569.8% | |
| EPS (GAAP) | $4.70 | -$8.36 | -$1.94 | -$4.34 | -$6.47 | |
| YoY % | +188.8% | -277.9% | +76.8% | -123.7% | -49.1% |