STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.8B | $12.1B | $6.9B | $5.3B | $8.6B | |
| YoY % | +122.4% | +78.4% | -43.1% | -23.7% | +63.9% | |
| P / Sales | 1.0x | 1.1x | 2.3x | 4.5x | 3.8x | |
| EV / Sales | 2.7x | 1.9x | 3.8x | 7.4x | 5.5x | |
| Gross Profit, Adj. | $4.6B | $9.7B | $4.5B | $3.0B | $6.7B | |
| YoY % | +288.7% | +109.8% | -53.6% | -33.9% | +125.6% | |
| Margin % | 68.1% | 80.1% | 65.3% | 56.5% | 77.8% | |
| EV / Gross Profit | 4.0x | 2.4x | 5.9x | 13.1x | 7.0x | |
| EBITDA, Adj. | $4.3B | $9.4B | $4.3B | $2.5B | $6.1B | |
| YoY % | +341.7% | +116.5% | -54.8% | -40.6% | +141.6% | |
| Margin % | 63.9% | 77.5% | 61.6% | 48.0% | 70.7% | |
| EV / EBITDA | 4.3x | 2.4x | 6.2x | 15.4x | 7.7x | |
| EBIT | $2.4B | $7.4B | $2.4B | $271.1M | $3.5B | |
| YoY % | +403.4% | +211.9% | -67.1% | -88.8% | +1177.3% | |
| Margin % | 34.6% | 60.6% | 35.0% | 5.1% | 40.1% | |
| EV / EBIT | 7.9x | 3.1x | 11.0x | 144.1x | 13.7x | |
| Net Income | $-1.1B | $1.8B | $1.7B | $230.6M | $2.0B | |
| YoY % | -19.2% | +255.0% | -2.0% | -86.7% | +784.4% | |
| Net Margin | -16.8% | 14.6% | 25.1% | 4.4% | 23.6% | |
| EPS (GAAP) | -$3.54 | $4.38 | $4.22 | $0.45 | $3.31 | |
| YoY % | +3.8% | +223.7% | -3.7% | -89.3% | +635.6% |