STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $959.7M | $329.8M | $704.9M | $-90.3M | |
| YoY % | — | -65.6% | +113.7% | -112.8% | |
| P / Sales | 3.2x | 7.5x | 4.9x | -15.5x | |
| EV / Sales | 6.1x | 15.4x | 8.4x | -39.2x | |
| Gross Profit, Adj. | $842.3M | $181.6M | $544.7M | $-238.6M | |
| YoY % | — | -78.4% | +199.9% | -143.8% | |
| Margin % | 87.8% | 55.1% | 77.3% | 264.2% | |
| EV / Gross Profit | 6.9x | 28.0x | 10.8x | -14.8x | |
| EBITDA, Adj. | $592.7M | $-101.5M | $263.1M | $-470.9M | |
| YoY % | — | -117.1% | +359.3% | -279.0% | |
| Margin % | 61.8% | -30.8% | 37.3% | 521.5% | |
| EV / EBITDA | 9.9x | -50.1x | 22.4x | -7.5x | |
| EBIT | $582.6M | $-101.6M | $262.8M | $-469.9M | |
| YoY % | — | -117.4% | +358.6% | -278.8% | |
| Margin % | 60.7% | -30.8% | 37.3% | 520.4% | |
| EV / EBIT | 10.0x | -50.0x | 22.5x | -7.5x | |
| Net Income | $556.6M | $-172.5M | $147.4M | $-593.8M | |
| YoY % | — | -131.0% | +185.5% | -502.8% | |
| Net Margin | 58.0% | -52.3% | 20.9% | 657.5% | |
| EPS (GAAP) | $1.34 | -$0.43 | $0.34 | -$1.35 | |
| YoY % | — | -132.1% | +179.1% | -497.1% |