STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $48,000 | $7.2M | $693,000 | $685,000 | $2.2M | |
| YoY % | — | +14925.0% | -90.4% | -1.2% | +215.0% | |
| P / Sales | 28569.0x | 95.2x | 109.5x | 42.1x | 247.6x | |
| EV / Sales | 29831.5x | 94.7x | 93.1x | 36.6x | 237.7x | |
| Gross Profit, Adj. | $48,000 | $7.2M | $693,000 | $685,000 | $2.2M | |
| YoY % | — | +14925.0% | -90.4% | -1.2% | +215.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 29831.5x | 94.7x | 93.1x | 36.6x | 237.7x | |
| EBITDA, Adj. | $-17.1M | $-63.8M | $-58.6M | $-24.7M | $-32.5M | |
| YoY % | — | -272.9% | +8.0% | +57.8% | -31.6% | |
| Margin % | -35627.1% | -884.2% | -8462.0% | -3610.1% | -1507.8% | |
| EV / EBITDA | -83.7x | -10.7x | -1.1x | -1.0x | -15.8x | |
| EBIT | $-172.6M | $-63.8M | $-58.6M | $-26.9M | $-38.5M | |
| YoY % | — | +63.0% | +8.0% | +54.1% | -43.1% | |
| Margin % | -359502.1% | -884.2% | -8462.0% | -3930.9% | -1785.9% | |
| EV / EBIT | -8.3x | -10.7x | -1.1x | -0.9x | -13.3x | |
| Net Income | $-271.7M | $65.1M | $-74.5M | $-56.8M | $-35.3M | |
| YoY % | — | +123.9% | -214.5% | +23.8% | +37.8% | |
| Net Margin | -566102.1% | 902.3% | -10754.3% | -8294.6% | -1637.8% | |
| EPS (GAAP) | -$99.42 | $13.34 | -$14.17 | -$11.23 | -$2.56 | |
| YoY % | — | +113.4% | -206.2% | +20.7% | +77.2% |