STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $105,034 | $933,715 | $645,176 | $133,985 | $3,195 | |
| YoY % | — | +789.0% | -30.9% | -79.2% | -97.6% | |
| P / Sales | 97.4x | 3.1x | 89.9x | 0.6x | 78.1x | |
| EV / Sales | 84.2x | 6.1x | 134.0x | 172.5x | 3009.0x | |
| Gross Profit, Adj. | $27,055 | $166,936 | $-111,660 | $-493,489 | $268 | |
| YoY % | — | +517.0% | -166.9% | -342.0% | +100.1% | |
| Margin % | 25.8% | 17.9% | -17.3% | -368.3% | 8.4% | |
| EV / Gross Profit | 326.9x | 34.1x | -774.4x | -46.8x | 35872.7x | |
| EBITDA, Adj. | $-27.0M | $-24.4M | $-25.5M | $-27.2M | $-19.3M | |
| YoY % | -204.5% | +9.5% | -4.6% | -6.8% | +29.2% | |
| Margin % | -25666.6% | -2613.2% | -3955.5% | -20335.4% | -604010.0% | |
| EV / EBITDA | -0.3x | -0.2x | -3.4x | -0.8x | -0.5x | |
| EBIT | $-41.9M | $-25.5M | $-26.1M | $-27.9M | $-19.6M | |
| YoY % | -372.7% | +39.2% | -2.3% | -6.9% | +29.8% | |
| Margin % | -39925.1% | -2728.9% | -4039.6% | -20796.1% | -612542.2% | |
| EV / EBIT | -0.2x | -0.2x | -3.3x | -0.8x | -0.5x | |
| Net Income | $-46.3M | $-27.7M | $-32.7M | $-40.4M | $-43.1M | |
| YoY % | -405.7% | +40.2% | -18.1% | -23.4% | -6.8% | |
| Net Margin | -44051.5% | -2965.3% | -5068.5% | -30117.9% | -1349028.2% | |
| EPS (GAAP) | -$43818688000.00 | -$5397964800.00 | -$24451147.92 | -$20176748.50 | -$1153.83 | |
| YoY % | -82.2% | +87.7% | +99.5% | +17.5% | +100.0% |