STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $63.2M | $10.3M | $17.2M | $91.3M | $234.6M | |
| YoY % | -15.8% | -83.7% | +66.8% | +432.0% | +157.0% | |
| P / Sales | 15.1x | 80.0x | 34.1x | 4.1x | 5.9x | |
| EV / Sales | 11.8x | 106.9x | 53.2x | 7.3x | 6.3x | |
| Gross Profit, Adj. | $63.2M | $10.3M | $17.2M | $91.3M | $234.6M | |
| YoY % | -15.8% | -83.7% | +66.8% | +432.0% | +157.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 11.8x | 106.9x | 53.2x | 7.3x | 6.3x | |
| EBITDA, Adj. | $-54.7M | $-114.5M | $-156.4M | $-114.3M | $48.5M | |
| YoY % | -134.7% | -109.2% | -36.6% | +26.9% | +142.4% | |
| Margin % | -86.6% | -1112.9% | -911.7% | -125.3% | 20.7% | |
| EV / EBITDA | -13.6x | -9.6x | -5.8x | -5.8x | 30.6x | |
| EBIT | $-56.8M | $-115.2M | $-164.4M | $-114.9M | $47.9M | |
| YoY % | -137.9% | -102.7% | -42.8% | +30.1% | +141.7% | |
| Margin % | -89.9% | -1119.4% | -958.3% | -125.9% | 20.4% | |
| EV / EBIT | -13.1x | -9.6x | -5.6x | -5.8x | 31.0x | |
| Net Income | $-57.8M | $-128.7M | $-163.6M | $-145.2M | $-13.2M | |
| YoY % | -190.0% | -122.7% | -27.1% | +11.2% | +90.9% | |
| Net Margin | -91.5% | -1251.3% | -953.7% | -159.1% | -5.6% | |
| EPS (GAAP) | -$2.11 | -$4.57 | -$6.08 | -$5.12 | -$0.46 | |
| YoY % | -189.0% | -116.6% | -33.0% | +15.8% | +91.0% |