STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $200.6M | $53.9M | $91.4M | $135.2M | $9.7M | |
| YoY % | +23414.3% | -73.1% | +69.5% | +47.9% | -92.8% | |
| P / Sales | 11.9x | 47.0x | 22.4x | 5.5x | 53.1x | |
| EV / Sales | 9.8x | 36.4x | 17.2x | 2.5x | 26.1x | |
| Gross Profit, Adj. | $200.6M | $53.9M | $91.4M | $135.2M | $9.7M | |
| YoY % | +23414.3% | -73.1% | +69.5% | +47.9% | -92.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 9.8x | 36.4x | 17.2x | 2.5x | 26.1x | |
| EBITDA, Adj. | $78.8M | $-130.8M | $-190.1M | $-153.7M | $-183.7M | |
| YoY % | +170.8% | -266.1% | -45.3% | +19.2% | -19.5% | |
| Margin % | 39.3% | -242.7% | -208.1% | -113.7% | -1896.6% | |
| EV / EBITDA | 24.9x | -15.0x | -8.2x | -2.2x | -1.4x | |
| EBIT | $72.0M | $-131.6M | $-191.0M | $-154.6M | $-214.6M | |
| YoY % | +163.8% | -282.8% | -45.2% | +19.1% | -38.9% | |
| Margin % | 35.9% | -244.1% | -209.1% | -114.4% | -2216.4% | |
| EV / EBIT | 27.2x | -14.9x | -8.2x | -2.2x | -1.2x | |
| Net Income | $67.0M | $-116.9M | $-147.0M | $-122.3M | $-244.1M | |
| YoY % | +160.3% | -274.6% | -25.7% | +16.8% | -99.6% | |
| Net Margin | 33.4% | -217.0% | -160.9% | -90.5% | -2520.6% | |
| EPS (GAAP) | $1.38 | -$2.47 | -$2.76 | -$2.27 | -$4.53 | |
| YoY % | +149.6% | -279.0% | -11.7% | +17.8% | -99.6% |