STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $572.1M | $758.5M | $807.2M | $757.6M | |
| YoY % | — | +32.6% | +6.4% | -6.1% | |
| P / Sales | 14.8x | 8.3x | 3.5x | 0.1x | |
| EV / Sales | 16.6x | 12.6x | 11.0x | 9.1x | |
| Gross Profit, Adj. | $208.1M | $242.9M | $77.4M | $-121.6M | |
| YoY % | — | +16.7% | -68.1% | -257.1% | |
| Margin % | 36.4% | 32.0% | 9.6% | -16.1% | |
| EV / Gross Profit | 45.7x | 39.2x | 114.9x | -56.7x | |
| EBITDA, Adj. | $-91.9M | $-151.7M | $-243.7M | $-320.3M | |
| YoY % | — | -65.1% | -60.6% | -31.4% | |
| Margin % | -16.1% | -20.0% | -30.2% | -42.3% | |
| EV / EBITDA | -103.4x | -62.8x | -36.5x | -21.5x | |
| EBIT | $-203.4M | $-311.8M | $-445.3M | $-1.3B | |
| YoY % | — | -53.3% | -42.8% | -203.0% | |
| Margin % | -35.6% | -41.1% | -55.2% | -178.1% | |
| EV / EBIT | -46.7x | -30.6x | -20.0x | -5.1x | |
| Net Income | $-200.9M | $-329.9M | $-864.2M | $-1.6B | |
| YoY % | — | -64.2% | -162.0% | -86.2% | |
| Net Margin | -35.1% | -43.5% | -107.1% | -212.4% | |
| EPS (GAAP) | -$1.67 | -$2.65 | -$6.88 | -$11.39 | |
| YoY % | — | -58.7% | -159.6% | -65.6% |