STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $648.0M | $4.8B | $8.5B | $9.5B | $9.8B | |
| YoY % | -49.4% | +647.5% | +76.5% | +10.9% | +3.7% | |
| P / Sales | 11.7x | 1.0x | 0.9x | 1.4x | 1.1x | |
| EV / Sales | 34.5x | 4.6x | 3.1x | 3.3x | 3.1x | |
| Gross Profit, Adj. | $-960.1M | $576.7M | $3.1B | $3.8B | $4.2B | |
| YoY % | -132.4% | +160.1% | +434.3% | +23.0% | +10.5% | |
| Margin % | -148.2% | 11.9% | 36.0% | 40.0% | 42.6% | |
| EV / Gross Profit | -23.3x | 39.1x | 8.6x | 8.3x | 7.3x | |
| EBITDA, Adj. | $-1.8B | $-741.7M | $1.8B | $2.4B | $2.7B | |
| YoY % | -57.8% | +58.7% | +344.6% | +34.5% | +11.6% | |
| Margin % | -276.8% | -15.3% | 21.2% | 25.7% | 27.7% | |
| EV / EBITDA | -12.5x | -30.4x | 14.7x | 13.0x | 11.3x | |
| EBIT | $-2.6B | $-1.6B | $930.9M | $1.5B | $1.6B | |
| YoY % | +26.7% | +39.2% | +160.0% | +57.5% | +6.5% | |
| Margin % | -393.9% | -32.0% | 10.9% | 15.5% | 15.9% | |
| EV / EBIT | -8.8x | -14.5x | 28.6x | 21.6x | 19.7x | |
| Net Income | $-4.5B | $-2.3B | $166.2M | $910.3M | $423.2M | |
| YoY % | -12.3% | +49.6% | +107.3% | +447.8% | -53.5% | |
| Net Margin | -695.5% | -46.9% | 1.9% | 9.6% | 4.3% | |
| EPS (GAAP) | -$12.33 | -$5.41 | $0.39 | $1.89 | $0.92 | |
| YoY % | +21.7% | +56.1% | +107.2% | +384.6% | -51.3% |