STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.5B | $9.7B | $6.5B | $6.2B | $5.5B | |
| YoY % | — | -7.8% | -33.5% | -4.3% | -11.5% | |
| P / Sales | 1.0x | 0.7x | 1.1x | 1.1x | 0.9x | |
| EV / Sales | 1.1x | 0.8x | 1.3x | 1.3x | 1.2x | |
| Gross Profit, Adj. | $5.9B | $4.6B | $1.8B | $1.8B | $1.3B | |
| YoY % | — | -22.4% | -61.2% | +4.1% | -30.6% | |
| Margin % | 55.8% | 47.0% | 27.4% | 29.8% | 23.4% | |
| EV / Gross Profit | 2.0x | 1.8x | 4.7x | 4.4x | 5.0x | |
| EBITDA, Adj. | $4.5B | $3.2B | $535.0M | $672.0M | $55.0M | |
| YoY % | — | -29.2% | -83.3% | +25.6% | -91.8% | |
| Margin % | 43.1% | 33.1% | 8.3% | 10.9% | 1.0% | |
| EV / EBITDA | 2.6x | 2.5x | 15.6x | 12.2x | 116.5x | |
| EBIT | $3.9B | $2.6B | $-285.0M | $21.0M | $-1.2B | |
| YoY % | — | -35.1% | -111.1% | +107.4% | -5819.0% | |
| Margin % | 37.5% | 26.4% | -4.4% | 0.3% | -22.0% | |
| EV / EBIT | 2.9x | 3.2x | -29.2x | 389.9x | -5.3x | |
| Net Income | $2.9B | $2.0B | $-167.0M | $-5.0M | $-937.0M | |
| YoY % | — | -33.0% | -108.5% | +97.0% | -18640.0% | |
| Net Margin | 28.0% | 20.4% | -2.6% | -0.1% | -17.2% | |
| EPS (GAAP) | $27.03 | $20.86 | -$2.01 | -$0.07 | -$12.08 | |
| YoY % | — | -22.8% | -109.6% | +96.5% | -17157.1% |