STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.6B | $19.8B | $16.5B | $11.9B | $10.7B | |
| YoY % | +45.8% | +86.0% | -16.8% | -28.0% | -9.5% | |
| P / Sales | 0.1x | 0.1x | 0.1x | 0.1x | 0.2x | |
| EV / Sales | 0.6x | 0.4x | 0.4x | 0.6x | 0.7x | |
| Gross Profit, Adj. | $250.5M | $747.7M | $548.5M | $-43.1M | $612.1M | |
| YoY % | +196.0% | +198.5% | -26.6% | -107.9% | +1520.2% | |
| Margin % | 2.4% | 3.8% | 3.3% | -0.4% | 5.7% | |
| EV / Gross Profit | 24.2x | 10.9x | 13.0x | -151.7x | 12.2x | |
| EBITDA, Adj. | $206.6M | $701.3M | $622.1M | $126.5M | $716.5M | |
| YoY % | +161.0% | +239.4% | -11.3% | -79.7% | +466.4% | |
| Margin % | 1.9% | 3.5% | 3.8% | 1.1% | 6.7% | |
| EV / EBITDA | 29.3x | 11.6x | 11.4x | 51.7x | 10.4x | |
| EBIT | $-34.7M | $457.5M | $244.7M | $-491.5M | $301.0M | |
| YoY % | +95.3% | +1418.4% | -46.5% | -300.9% | +161.2% | |
| Margin % | -0.3% | 2.3% | 1.5% | -4.1% | 2.8% | |
| EV / EBIT | -174.4x | 17.8x | 29.1x | -13.3x | 24.8x | |
| Net Income | $-128.3M | $257.1M | $19.8M | $-560.4M | $-22.8M | |
| YoY % | +79.0% | +300.4% | -92.3% | -2930.3% | +95.9% | |
| Net Margin | -1.2% | 1.3% | 0.1% | -4.7% | -0.2% | |
| EPS (GAAP) | -$1.73 | $3.59 | $0.30 | -$8.77 | -$0.38 | |
| YoY % | +79.2% | +307.5% | -91.6% | -3023.3% | +95.7% |