STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $524.0M | $106.5M | $15.8M | $27.1M | $16.1M | |
| YoY % | +1296.8% | -79.7% | -85.1% | +71.2% | -40.6% | |
| P / Sales | 1.9x | 9.6x | 20.9x | 31.7x | 85.5x | |
| EV / Sales | 1.2x | 9.6x | 45.0x | 46.6x | 119.4x | |
| Gross Profit, Adj. | $499.0M | $103.1M | $2.2M | $8.8M | $14.4M | |
| YoY % | +1230.2% | -79.3% | -97.9% | +296.9% | +63.9% | |
| Margin % | 95.2% | 96.9% | 14.0% | 32.4% | 89.5% | |
| EV / Gross Profit | 1.3x | 9.9x | 321.9x | 143.7x | 133.3x | |
| EBITDA, Adj. | $305.6M | $-141.8M | $-271.0M | $-171.7M | $-170.6M | |
| YoY % | +358.7% | -146.4% | -91.1% | +36.7% | +0.6% | |
| Margin % | 58.3% | -133.2% | -1710.4% | -633.0% | -1059.7% | |
| EV / EBITDA | 2.1x | -7.2x | -2.6x | -7.4x | -11.3x | |
| EBIT | $298.3M | $-150.3M | $-282.9M | $-184.3M | $-185.3M | |
| YoY % | +331.7% | -150.4% | -88.2% | +34.8% | -0.6% | |
| Margin % | 56.9% | -141.2% | -1785.5% | -679.6% | -1151.4% | |
| EV / EBIT | 2.1x | -6.8x | -2.5x | -6.9x | -10.4x | |
| Net Income | $329.6M | $-126.8M | $-308.5M | $-239.6M | $-199.0M | |
| YoY % | +363.6% | -138.5% | -143.3% | +22.3% | +16.9% | |
| Net Margin | 62.9% | -119.1% | -1947.1% | -883.4% | -1236.0% | |
| EPS (GAAP) | $7.04 | -$2.71 | -$6.47 | -$4.92 | -$3.46 | |
| YoY % | +350.5% | -138.5% | -138.7% | +24.0% | +29.7% |