STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.0B | $6.6B | $17.5B | $19.8B | $16.1B | |
| YoY % | +1763.7% | -75.7% | +166.5% | +13.1% | -18.9% | |
| P / Sales | 2.2x | 6.2x | 4.2x | 2.6x | 2.3x | |
| EV / Sales | 2.2x | 6.6x | 4.1x | 2.8x | 2.5x | |
| Gross Profit, Adj. | $5.8B | $1.3B | $3.9B | $4.1B | $3.0B | |
| YoY % | +2326.4% | -77.9% | +204.8% | +4.6% | -26.2% | |
| Margin % | 21.3% | 19.4% | 22.2% | 20.5% | 18.7% | |
| EV / Gross Profit | 10.1x | 34.2x | 18.5x | 13.4x | 13.3x | |
| EBITDA, Adj. | $-426.9M | $-353.9M | $1.3B | $1.3B | $520.3M | |
| YoY % | -699.7% | +17.1% | +457.2% | +2.0% | -59.7% | |
| Margin % | -1.6% | -5.4% | 7.2% | 6.5% | 3.2% | |
| EV / EBITDA | -136.8x | -123.2x | 56.9x | 42.3x | 76.4x | |
| EBIT | $-1.0B | $-529.9M | $1.0B | $870.7M | $-142.2M | |
| YoY % | -891.7% | +47.9% | +290.4% | -13.7% | -116.3% | |
| Margin % | -3.8% | -8.1% | 5.8% | 4.4% | -0.9% | |
| EV / EBIT | -57.4x | -82.3x | 71.3x | 62.6x | -279.7x | |
| Net Income | $-321.5M | $-291.7M | $1.7B | $1.1B | $160.7M | |
| YoY % | -164.8% | +9.3% | +666.8% | -33.4% | -85.4% | |
| Net Margin | -1.2% | -4.4% | 9.5% | 5.6% | 1.0% | |
| EPS (GAAP) | -$0.17 | -$0.15 | $0.78 | $0.52 | $0.08 | |
| YoY % | -21.4% | +11.8% | +620.0% | -33.3% | -84.6% |