STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $412.5M | $76.0M | $76.3M | $106.0M | |
| YoY % | — | -81.6% | +0.4% | +38.9% | |
| P / Sales | 1.2x | 9.4x | 14.6x | 18.7x | |
| EV / Sales | 0.6x | 8.9x | 15.3x | 19.1x | |
| Gross Profit, Adj. | $412.5M | $76.0M | $76.3M | $106.0M | |
| YoY % | — | -81.6% | +0.4% | +38.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 0.6x | 8.9x | 15.3x | 19.1x | |
| EBITDA, Adj. | $137.8M | $-127.9M | $-111.1M | $-84.8M | |
| YoY % | — | -192.8% | +13.1% | +23.7% | |
| Margin % | 33.4% | -168.2% | -145.7% | -80.0% | |
| EV / EBITDA | 1.8x | -5.3x | -10.5x | -23.8x | |
| EBIT | $130.5M | $-138.1M | $-137.1M | $-92.5M | |
| YoY % | — | -205.8% | +0.7% | +32.5% | |
| Margin % | 31.6% | -181.6% | -179.7% | -87.3% | |
| EV / EBIT | 1.9x | -4.9x | -8.5x | -21.9x | |
| Net Income | $124.3M | $-118.7M | $-122.7M | $-81.1M | |
| YoY % | — | -195.4% | -3.4% | +33.9% | |
| Net Margin | 30.1% | -156.1% | -160.8% | -76.6% | |
| EPS (GAAP) | $1.90 | -$1.72 | -$1.62 | -$1.08 | |
| YoY % | — | -190.5% | +5.8% | +33.3% |