STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $332.0M | $527.5M | $253.4M | $203.9M | $275.5M | |
| YoY % | +147.2% | +58.9% | -52.0% | -19.6% | +35.1% | |
| P / Sales | 26.0x | 8.9x | 13.8x | 13.0x | 31.2x | |
| EV / Sales | 25.1x | 10.3x | 16.6x | 17.9x | 32.3x | |
| Gross Profit, Adj. | $255.7M | $435.3M | $160.7M | $11.3M | $82.7M | |
| YoY % | +262.6% | +70.2% | -63.1% | -93.0% | +633.6% | |
| Margin % | 77.0% | 82.5% | 63.4% | 5.5% | 30.0% | |
| EV / Gross Profit | 32.6x | 12.5x | 26.2x | 323.6x | 107.7x | |
| EBITDA, Adj. | $189.7M | $345.8M | $45.2M | $-87.0M | $-57.9M | |
| YoY % | +387.2% | +82.2% | -86.9% | -292.4% | +33.5% | |
| Margin % | 57.2% | 65.5% | 17.8% | -42.7% | -21.0% | |
| EV / EBITDA | 43.9x | 15.8x | 93.1x | -41.9x | -153.7x | |
| EBIT | $165.3M | $327.4M | $-10.5M | $-165.1M | $-147.2M | |
| YoY % | +416.5% | +98.0% | -103.2% | -1474.4% | +10.9% | |
| Margin % | 49.8% | 62.1% | -4.1% | -81.0% | -53.4% | |
| EV / EBIT | 50.3x | 16.7x | -401.5x | -22.1x | -60.5x | |
| Net Income | $135.0M | $289.0M | $24.3M | $-65.4M | $-85.9M | |
| YoY % | +718.7% | +114.0% | -91.6% | -369.2% | -31.3% | |
| Net Margin | 40.7% | 54.8% | 9.6% | -32.1% | -31.2% | |
| EPS (GAAP) | $0.73 | $1.52 | $0.14 | -$0.57 | -$0.50 | |
| YoY % | +370.4% | +108.2% | -90.8% | -507.1% | +12.3% |