STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $8.5M | $55.4M | $136.6M | $144.2M | |
| YoY % | — | +547.9% | +146.6% | +5.5% | |
| P / Sales | 32.3x | 14.2x | 3.5x | 14.1x | |
| EV / Sales | 32.5x | 17.2x | 8.2x | 22.4x | |
| Gross Profit, Adj. | $-957,000 | $11.0M | $30.0M | $42.7M | |
| YoY % | — | +1249.8% | +172.3% | +42.6% | |
| Margin % | -11.2% | 19.9% | 21.9% | 29.6% | |
| EV / Gross Profit | -290.3x | 86.5x | 37.3x | 75.6x | |
| EBITDA, Adj. | $-19.8M | $-35.3M | $48.9M | $82.2M | |
| YoY % | — | -78.5% | +238.5% | +68.2% | |
| Margin % | -231.3% | -63.7% | 35.8% | 57.0% | |
| EV / EBITDA | -14.0x | -27.0x | 22.9x | 39.3x | |
| EBIT | $-20.9M | $-42.9M | $-32.9M | $-16.8M | |
| YoY % | — | -105.3% | +23.4% | +48.7% | |
| Margin % | -244.4% | -77.5% | -24.0% | -11.7% | |
| EV / EBIT | -13.3x | -22.2x | -34.0x | -191.9x | |
| Net Income | $-23.5M | $-44.6M | $-149.3M | $-233.7M | |
| YoY % | — | -89.8% | -234.4% | -56.5% | |
| Net Margin | -275.1% | -80.6% | -109.3% | -162.1% | |
| EPS (GAAP) | -$0.41 | -$0.47 | -$1.31 | -$1.16 | |
| YoY % | — | -14.6% | -178.7% | +11.5% |