STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.3B | $46.8B | $38.3B | $33.1B | $29.3B | |
| YoY % | +80.3% | +71.8% | -18.2% | -13.6% | -11.4% | |
| P / Sales | 0.1x | 0.1x | 0.2x | 0.1x | 0.1x | |
| EV / Sales | 0.3x | 0.2x | 0.3x | 0.3x | 0.3x | |
| Gross Profit, Adj. | $3.0B | $7.3B | $2.4B | $-372.2M | $-571.0M | |
| YoY % | +930.2% | +144.8% | -67.0% | -115.5% | -53.4% | |
| Margin % | 10.9% | 15.5% | 6.3% | -1.1% | -1.9% | |
| EV / Gross Profit | 3.1x | 1.5x | 4.9x | -25.8x | -17.8x | |
| EBITDA, Adj. | $1.1B | $4.7B | $2.7B | $500,000 | $577.6M | |
| YoY % | +184.9% | +326.5% | -43.8% | -100.0% | +115420.0% | |
| Margin % | 4.1% | 10.1% | 6.9% | 0.0% | 2.0% | |
| EV / EBITDA | 8.4x | 2.3x | 4.4x | 19195.6x | 17.6x | |
| EBIT | $594.2M | $4.2B | $2.1B | $-642.5M | $-85.2M | |
| YoY % | +131.4% | +599.1% | -50.2% | -131.0% | +86.7% | |
| Margin % | 2.2% | 8.9% | 5.4% | -1.9% | -0.3% | |
| EV / EBIT | 15.7x | 2.7x | 5.7x | -14.9x | -119.2x | |
| Net Income | $231.0M | $2.9B | $2.1B | $-533.9M | $-158.6M | |
| YoY % | +116.6% | +1145.4% | -25.6% | -124.9% | +70.3% | |
| Net Margin | 0.8% | 6.1% | 5.6% | -1.6% | -0.5% | |
| EPS (GAAP) | $1.90 | $22.84 | $16.52 | -$4.60 | -$1.39 | |
| YoY % | +116.3% | +1102.1% | -27.7% | -127.8% | +69.8% |