STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $159.2M | $117.8M | $387.5M | $656.4M | $907.1M | |
| YoY % | +3553.0% | -26.0% | +229.1% | +69.4% | +38.2% | |
| P / Sales | 20.5x | 3.3x | 11.4x | 8.0x | 3.5x | |
| EV / Sales | 23.6x | 9.3x | 11.4x | 11.4x | 7.1x | |
| Gross Profit, Adj. | $116.8M | $-33.7M | $160.9M | $237.1M | $339.8M | |
| YoY % | +4664.8% | -128.8% | +577.8% | +47.4% | +43.3% | |
| Margin % | 73.4% | -28.6% | 41.5% | 36.1% | 37.5% | |
| EV / Gross Profit | 32.2x | -32.4x | 27.5x | 31.6x | 19.0x | |
| EBITDA, Adj. | $-42.7M | $11.1M | $75.0M | $-38.4M | $-49.4M | |
| YoY % | -623.7% | +126.0% | +576.6% | -151.2% | -28.6% | |
| Margin % | -26.8% | 9.4% | 19.3% | -5.9% | -5.4% | |
| EV / EBITDA | -88.0x | 98.5x | 59.1x | -195.3x | -130.6x | |
| EBIT | $-79.8M | $-657.9M | $-110.6M | $-505.7M | $-960.0M | |
| YoY % | -712.0% | -724.1% | +83.2% | -357.3% | -89.8% | |
| Margin % | -50.2% | -558.8% | -28.5% | -77.0% | -105.8% | |
| EV / EBIT | -47.1x | -1.7x | -40.0x | -14.8x | -6.7x | |
| Net Income | $-29.8M | $-694.0M | $259.1M | $541.3M | $-1.3B | |
| YoY % | -185.3% | -2227.9% | +137.3% | +108.9% | -342.3% | |
| Net Margin | -18.7% | -589.4% | 66.9% | 82.5% | -144.6% | |
| EPS (GAAP) | -$0.30 | -$6.12 | $1.06 | $1.72 | -$3.69 | |
| YoY % | -130.8% | -1940.0% | +117.3% | +62.3% | -314.5% |