STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.4M | $-68,000 | $426,000 | $20,000 | $41,000 | |
| YoY % | -46.1% | -101.5% | +726.5% | -95.3% | +105.0% | |
| P / Sales | 85.7x | -10786.2x | 1314.9x | 25596.7x | 7757.5x | |
| EV / Sales | 47.1x | -9470.5x | 1036.6x | 24540.3x | 8032.5x | |
| Gross Profit, Adj. | $4.4M | $-68,000 | $426,000 | $20,000 | $41,000 | |
| YoY % | -46.1% | -101.5% | +726.5% | -95.3% | +105.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 47.1x | -9470.5x | 1036.6x | 24540.3x | 8032.5x | |
| EBITDA, Adj. | $-85.0M | $-87.2M | $-83.0M | $-102.9M | $-94.4M | |
| YoY % | -56.3% | -2.7% | +4.8% | -24.0% | +8.3% | |
| Margin % | -1927.3% | 128304.4% | -19491.3% | -514670.0% | -230187.8% | |
| EV / EBITDA | -2.4x | -7.4x | -5.3x | -4.8x | -3.5x | |
| EBIT | $-96.9M | $-87.7M | $-95.9M | $-103.2M | $-94.5M | |
| YoY % | -76.9% | +9.5% | -9.3% | -7.6% | +8.4% | |
| Margin % | -2197.6% | 129029.4% | -22518.5% | -515860.0% | -230461.0% | |
| EV / EBIT | -2.1x | -7.3x | -4.6x | -4.8x | -3.5x | |
| Net Income | $-97.1M | $-84.7M | $-88.4M | $-95.1M | $-88.1M | |
| YoY % | -98.0% | +12.7% | -4.4% | -7.5% | +7.3% | |
| Net Margin | -2201.6% | 124577.9% | -20762.2% | -475295.0% | -214861.0% | |
| EPS (GAAP) | -$2.35 | -$1.81 | -$1.66 | -$1.34 | -$1.00 | |
| YoY % | -23.0% | +23.0% | +8.3% | +19.3% | +25.4% |