STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.9B | $2.1B | $1.7B | $1.9B | |
| YoY % | — | +11.2% | -20.4% | +14.5% | |
| P / Sales | 13.3x | 16.0x | 9.8x | 4.6x | |
| EV / Sales | 13.1x | 15.7x | 9.3x | 3.9x | |
| Gross Profit, Adj. | $922.0M | $1.0B | $741.0M | $904.0M | |
| YoY % | — | +13.6% | -29.2% | +22.0% | |
| Margin % | 49.3% | 50.4% | 44.8% | 47.7% | |
| EV / Gross Profit | 26.5x | 31.3x | 20.7x | 8.2x | |
| EBITDA, Adj. | $530.0M | $480.0M | $-24.0M | $77.0M | |
| YoY % | — | -9.4% | -105.0% | +420.8% | |
| Margin % | 28.4% | 23.1% | -1.5% | 4.1% | |
| EV / EBITDA | 46.1x | 68.2x | -637.6x | 96.4x | |
| EBIT | $-37.0M | $-33.0M | $-3.2B | $-440.0M | |
| YoY % | — | +10.8% | -9672.7% | +86.4% | |
| Margin % | -2.0% | -1.6% | -195.0% | -23.2% | |
| EV / EBIT | -660.8x | -991.5x | -4.7x | -16.9x | |
| Net Income | $-82.0M | $-27.0M | $-3.1B | $-392.0M | |
| YoY % | — | +67.1% | -11344.4% | +87.3% | |
| Net Margin | -4.4% | -1.3% | -186.8% | -20.7% | |
| EPS (GAAP) | -$0.11 | -$0.03 | -$3.82 | -$0.48 | |
| YoY % | — | +72.7% | -12633.3% | +87.4% |