STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.2B | $4.1B | $4.4B | $5.8B | $6.3B | |
| YoY % | +35.7% | +27.6% | +7.5% | +31.4% | +9.2% | |
| P / Sales | 4.5x | 1.0x | 1.2x | 0.9x | 1.3x | |
| EV / Sales | 5.4x | 1.9x | 2.0x | 1.6x | 2.0x | |
| Gross Profit, Adj. | $1.5B | $1.7B | $1.9B | $2.4B | $2.6B | |
| YoY % | +64.2% | +10.2% | +12.1% | +31.7% | +7.0% | |
| Margin % | 46.9% | 40.5% | 42.2% | 42.3% | 41.5% | |
| EV / Gross Profit | 11.5x | 4.7x | 4.7x | 3.8x | 4.9x | |
| EBITDA, Adj. | $-991.8M | $-1.3B | $-359.0M | $30.3M | $-52.8M | |
| YoY % | +39.7% | -31.2% | +72.4% | +108.4% | -274.6% | |
| Margin % | -30.9% | -31.8% | -8.2% | 0.5% | -0.8% | |
| EV / EBITDA | -17.4x | -6.0x | -24.5x | 305.5x | -240.6x | |
| EBIT | $-1.1B | $-1.5B | $-475.6M | $-118.9M | $-188.4M | |
| YoY % | +37.2% | -28.5% | +67.4% | +75.0% | -58.4% | |
| Margin % | -35.4% | -35.6% | -10.8% | -2.1% | -3.0% | |
| EV / EBIT | -15.2x | -5.4x | -18.5x | -77.7x | -67.5x | |
| Net Income | $-1.1B | $-1.6B | $-340.3M | $22.8M | $2.8B | |
| YoY % | +39.4% | -49.2% | +78.5% | +106.7% | +12382.5% | |
| Net Margin | -33.1% | -38.7% | -7.7% | 0.4% | 45.0% | |
| EPS (GAAP) | -$3.17 | -$4.47 | -$0.88 | $0.06 | $6.81 | |
| YoY % | +43.5% | -41.0% | +80.3% | +106.8% | +11250.0% |