STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.3B | $3.6B | $1.4B | $1.4B | $1.4B | |
| YoY % | -15.9% | +10.2% | -60.5% | -2.1% | -1.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.5B | $1.5B | $706.6M | $699.8M | $667.6M | |
| YoY % | -7.1% | -0.4% | -54.1% | -1.0% | -4.6% | |
| Margin % | 47.2% | 42.7% | 49.7% | 50.3% | 48.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.6B | $1.8B | $813.3M | $781.0M | $830.2M | |
| YoY % | -19.9% | +10.5% | -54.1% | -4.0% | +6.3% | |
| Margin % | 49.0% | 49.1% | 57.2% | 56.1% | 60.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $126.5M | $9.0M | $-1.3B | $-903.5M | $-170.4M | |
| YoY % | +4417.9% | -92.9% | -15080.0% | +33.0% | +81.1% | |
| Margin % | 3.9% | 0.2% | -94.8% | -64.9% | -12.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-18.9M | $-188.2M | $-1.9B | $-915.2M | $-211.2M | |
| YoY % | +90.0% | -895.8% | -894.2% | +51.1% | +76.9% | |
| Net Margin | -0.6% | -5.2% | -131.5% | -65.7% | -15.4% | |
| EPS (GAAP) | -$1.35 | -$12.60 | -$1871000.00 | -$915200.00 | -$211200.00 | |
| YoY % | +89.5% | -833.3% | -14849106.3% | +51.1% | +76.9% |