STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.0B | $9.2B | $9.6B | $9.3B | $9.1B | |
| YoY % | +104.2% | +51.7% | +5.0% | -3.5% | -2.3% | |
| P / Sales | 0.8x | 0.2x | 0.2x | 0.3x | 0.2x | |
| EV / Sales | 2.0x | 1.2x | 1.2x | 1.6x | 1.6x | |
| Gross Profit, Adj. | $6.0B | $6.0B | $9.6B | $9.3B | $9.1B | |
| YoY % | +159.5% | -1.1% | +61.1% | -3.5% | -2.3% | |
| Margin % | 100.0% | 65.2% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.0x | 1.8x | 1.2x | 1.6x | 1.6x | |
| EBITDA, Adj. | $-373.0M | $400.0M | $588.0M | $562.0M | $350.0M | |
| YoY % | +74.5% | +207.2% | +47.0% | -4.4% | -37.7% | |
| Margin % | -6.2% | 4.4% | 6.1% | 6.1% | 3.9% | |
| EV / EBITDA | -33.0x | 26.4x | 18.9x | 26.7x | 40.4x | |
| EBIT | $-80.0M | $-298.0M | $-230.0M | $-684.0M | $-368.0M | |
| YoY % | +95.3% | -272.5% | +22.8% | -197.4% | +46.2% | |
| Margin % | -1.3% | -3.3% | -2.4% | -7.4% | -4.1% | |
| EV / EBIT | -153.8x | -35.4x | -48.3x | -21.9x | -38.5x | |
| Net Income | $-182.0M | $-362.0M | $-310.0M | $-795.0M | $-602.0M | |
| YoY % | +86.6% | -98.9% | +14.4% | -156.5% | +24.3% | |
| Net Margin | -3.0% | -4.0% | -3.2% | -8.6% | -6.6% | |
| EPS (GAAP) | -$0.57 | -$1.12 | -$0.93 | -$2.30 | -$1.66 | |
| YoY % | +88.3% | -96.5% | +17.0% | -147.3% | +27.8% |