STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.8B | $934.0M | $936.0M | $1.8B | $3.0B | |
| YoY % | — | -48.5% | +0.2% | +96.8% | +60.6% | |
| P / Sales | 4.8x | 7.6x | 11.8x | 18.3x | 35.1x | |
| EV / Sales | 6.0x | 18.4x | 18.3x | 25.9x | 43.5x | |
| Gross Profit, Adj. | $1.7B | $755.0M | $790.0M | $1.7B | $2.7B | |
| YoY % | — | -54.4% | +4.6% | +112.4% | +63.8% | |
| Margin % | 91.3% | 80.8% | 84.4% | 91.1% | 92.9% | |
| EV / Gross Profit | 6.6x | 22.7x | 21.7x | 28.4x | 46.8x | |
| EBITDA, Adj. | $-1.6B | $-1.4B | $-1.4B | $22.0M | $666.0M | |
| YoY % | — | +14.9% | -1.5% | +101.6% | +2927.3% | |
| Margin % | -89.0% | -147.1% | -148.9% | 1.2% | 22.5% | |
| EV / EBITDA | -6.8x | -12.5x | -12.3x | 2165.8x | 193.2x | |
| EBIT | $-1.6B | $-1.4B | $-1.5B | $-55.0M | $580.0M | |
| YoY % | — | +12.6% | -2.1% | +96.2% | +1154.5% | |
| Margin % | -90.4% | -153.6% | -156.5% | -3.0% | 19.6% | |
| EV / EBIT | -6.7x | -11.9x | -11.7x | -866.3x | 221.8x | |
| Net Income | $-3.7B | $-1.0B | $-541.0M | $1.4B | $1.9B | |
| YoY % | — | +72.1% | +47.4% | +360.8% | +33.5% | |
| Net Margin | -203.1% | -110.1% | -57.8% | 76.6% | 63.6% | |
| EPS (GAAP) | -$7.49 | -$1.17 | -$0.61 | $1.56 | $2.05 | |
| YoY % | — | +84.4% | +47.9% | +355.7% | +31.4% |