STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $207.1M | $178.5M | $714.6M | $598.1M | |
| YoY % | — | -13.8% | +300.4% | -16.3% | |
| P / Sales | 0.4x | 1.0x | 0.5x | 0.4x | |
| EV / Sales | 0.4x | 1.6x | 1.1x | 1.2x | |
| Gross Profit, Adj. | $74.3M | $50.3M | $690.3M | $577.6M | |
| YoY % | — | -32.3% | +1271.6% | -16.3% | |
| Margin % | 35.9% | 28.2% | 96.6% | 96.6% | |
| EV / Gross Profit | 1.2x | 5.8x | 1.1x | 1.2x | |
| EBITDA, Adj. | $45.9M | $10.8M | $69.7M | $3.8M | |
| YoY % | — | -76.4% | +544.7% | -94.6% | |
| Margin % | 22.1% | 6.1% | 9.7% | 0.6% | |
| EV / EBITDA | 1.9x | 27.2x | 10.8x | 188.3x | |
| EBIT | $42.9M | $1.6M | $-36.0M | $-79.5M | |
| YoY % | — | -96.3% | -2352.8% | -120.9% | |
| Margin % | 20.7% | 0.9% | -5.0% | -13.3% | |
| EV / EBIT | 2.0x | 183.8x | -21.0x | -8.9x | |
| Net Income | $1.6M | $-6.2M | $-31.8M | $-52.6M | |
| YoY % | — | -482.6% | -415.9% | -65.5% | |
| Net Margin | 0.8% | -3.5% | -4.4% | -8.8% | |
| EPS (GAAP) | $0.13 | -$0.49 | -$1.45 | -$2.48 | |
| YoY % | — | -476.9% | -195.9% | -71.0% |