STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.3M | $4.2M | $4.3M | $9.1M | $18.1M | |
| YoY % | — | -54.8% | +2.9% | +110.2% | +99.4% | |
| P / Sales | 163.9x | 66.4x | 38.4x | 28.0x | 41.9x | |
| EV / Sales | 159.1x | 56.6x | 36.2x | 30.1x | 47.1x | |
| Gross Profit, Adj. | $3.4M | $-4.3M | $-5.9M | $-3.8M | $-660,000 | |
| YoY % | — | -224.0% | -38.3% | +35.6% | +82.6% | |
| Margin % | 37.0% | -101.5% | -136.5% | -41.8% | -3.7% | |
| EV / Gross Profit | 429.6x | -55.8x | -26.5x | -72.0x | -1290.1x | |
| EBITDA, Adj. | $-101.1M | $-148.7M | $-143.2M | $-141.4M | $-122.2M | |
| YoY % | — | -47.0% | +3.7% | +1.2% | +13.6% | |
| Margin % | -1091.6% | -3547.0% | -3320.2% | -1559.8% | -676.0% | |
| EV / EBITDA | -14.6x | -1.6x | -1.1x | -1.9x | -7.0x | |
| EBIT | $-104.2M | $-152.0M | $-147.8M | $-158.4M | $-127.6M | |
| YoY % | — | -45.8% | +2.7% | -7.2% | +19.4% | |
| Margin % | -1124.5% | -3624.9% | -3427.4% | -1747.1% | -705.8% | |
| EV / EBIT | -14.2x | -1.6x | -1.1x | -1.7x | -6.7x | |
| Net Income | $-101.9M | $-147.3M | $-149.3M | $-152.3M | $-145.4M | |
| YoY % | — | -44.6% | -1.4% | -2.0% | +4.5% | |
| Net Margin | -1099.6% | -3514.0% | -3463.2% | -1679.7% | -804.4% | |
| EPS (GAAP) | -$2.55 | -$3.39 | -$3.29 | -$2.85 | -$2.55 | |
| YoY % | — | -32.9% | +2.9% | +13.4% | +10.5% |