STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.6B | $12.6B | $10.5B | $12.4B | $11.7B | |
| YoY % | -38.7% | +66.1% | -17.3% | +18.8% | -6.1% | |
| P / Sales | 1.8x | 0.9x | 1.1x | 1.2x | 1.2x | |
| EV / Sales | 37.7x | 20.2x | 26.3x | 24.2x | 27.3x | |
| Gross Profit, Adj. | $9.1B | $9.6B | $5.4B | $7.1B | $6.3B | |
| YoY % | +58.5% | +5.3% | -43.7% | +32.3% | -10.9% | |
| Margin % | 119.4% | 75.7% | 51.5% | 57.4% | 54.4% | |
| EV / Gross Profit | 31.6x | 26.7x | 51.0x | 42.2x | 50.1x | |
| EBITDA, Adj. | $3.9B | $4.4B | $1.8B | $3.2B | $-97.0M | |
| YoY % | +58.4% | +12.5% | -60.1% | +79.8% | -103.1% | |
| Margin % | 51.5% | 34.9% | 16.9% | 25.5% | -0.8% | |
| EV / EBITDA | 73.2x | 57.9x | 156.0x | 94.8x | -3277.8x | |
| EBIT | $3.4B | $3.8B | $942.0M | $2.3B | $-969.0M | |
| YoY % | +372.9% | +11.0% | -75.1% | +144.4% | -142.1% | |
| Margin % | 44.7% | 29.9% | 9.0% | 18.5% | -8.3% | |
| EV / EBIT | 84.4x | 67.7x | 292.0x | 130.6x | -328.1x | |
| Net Income | $1.7B | $2.1B | $1.2B | $1.2B | $-1.4B | |
| YoY % | +339.1% | +23.7% | -42.0% | -0.2% | -220.1% | |
| Net Margin | 22.0% | 16.4% | 11.5% | 9.7% | -12.4% | |
| EPS (GAAP) | $3.98 | $5.46 | $3.42 | $3.69 | -$4.83 | |
| YoY % | +355.1% | +37.2% | -37.4% | +7.9% | -230.9% |