STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.1B | $2.0B | $983.7M | $682.2M | $1.1B | |
| YoY % | +141.0% | +72.9% | -50.4% | -30.7% | +64.7% | |
| P / Sales | 9.3x | 0.4x | 0.5x | 1.8x | 1.0x | |
| EV / Sales | 10.5x | 1.2x | 2.5x | 4.2x | 2.0x | |
| Gross Profit, Adj. | $1.1B | $1.1B | $639.9M | $479.4M | $1.1B | |
| YoY % | +141.0% | -5.8% | -40.7% | -25.1% | +119.1% | |
| Margin % | 100.0% | 54.5% | 65.1% | 70.3% | 93.5% | |
| EV / Gross Profit | 10.5x | 2.2x | 3.8x | 6.0x | 2.1x | |
| EBITDA, Adj. | $-1.7B | $-615.7M | $-525.3M | $-200.4M | $578.3M | |
| YoY % | -306.5% | +63.2% | +14.7% | +61.8% | +388.5% | |
| Margin % | -146.0% | -31.1% | -53.4% | -29.4% | 51.5% | |
| EV / EBITDA | -7.2x | -3.8x | -4.7x | -14.4x | 3.9x | |
| EBIT | $-1.7B | $-644.7M | $-566.5M | $-248.9M | $452.8M | |
| YoY % | -304.7% | +61.8% | +12.1% | +56.1% | +281.9% | |
| Margin % | -147.1% | -32.5% | -57.6% | -36.5% | 40.3% | |
| EV / EBIT | -7.1x | -3.6x | -4.3x | -11.6x | 4.9x | |
| Net Income | $-1.7B | $-657.9M | $-545.1M | $-187.5M | $440.3M | |
| YoY % | -316.9% | +62.3% | +17.2% | +65.6% | +334.8% | |
| Net Margin | -152.1% | -33.2% | -55.4% | -27.5% | 39.2% | |
| EPS (GAAP) | -$23.44 | -$8.42 | -$5.41 | -$1.23 | $2.58 | |
| YoY % | -222.4% | +64.1% | +35.7% | +77.3% | +309.8% |