STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $0 | $14.2M | $26.8M | $36.5M | $54.0M | |
| YoY % | — | — | +88.4% | +36.1% | +48.0% | |
| P / Sales | — | 105.9x | 47.4x | 52.1x | 29.2x | |
| EV / Sales | — | 105.8x | 48.8x | 53.4x | 29.5x | |
| Gross Profit, Adj. | $0 | $12.5M | $23.9M | $32.3M | $47.7M | |
| YoY % | — | — | +91.0% | +35.0% | +47.5% | |
| Margin % | — | 88.0% | 89.3% | 88.6% | 88.3% | |
| EV / Gross Profit | — | 120.2x | 54.6x | 60.3x | 33.4x | |
| EBITDA, Adj. | $-317.1M | $-380.5M | $-384.9M | $-420.1M | $-467.0M | |
| YoY % | -2.9% | -5.8% | -1.2% | -9.2% | -11.2% | |
| Margin % | — | -2671.9% | -1434.8% | -1151.0% | -864.3% | |
| EV / EBITDA | -10.5x | -4.0x | -3.4x | -4.6x | -3.4x | |
| EBIT | $-335.9M | $-389.0M | $-391.5M | $-425.7M | $-472.1M | |
| YoY % | -6.2% | -2.8% | -0.6% | -8.7% | -10.9% | |
| Margin % | — | -2732.1% | -1459.5% | -1166.5% | -873.9% | |
| EV / EBIT | -9.9x | -3.9x | -3.3x | -4.6x | -3.4x | |
| Net Income | $-327.4M | $-231.8M | $-352.1M | $673.7M | $-412.8M | |
| YoY % | +20.4% | -114.4% | -51.9% | +291.4% | -161.3% | |
| Net Margin | — | -1627.8% | -1312.6% | 1845.9% | -764.0% | |
| EPS (GAAP) | -$4.74 | -$4.23 | -$6.33 | $11.64 | -$7.12 | |
| YoY % | +30.9% | -115.9% | -49.6% | +283.9% | -161.2% |