STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $138.3M | $243.2M | $240.7M | $3.6M | $829.4M | |
| YoY % | +57.2% | +75.9% | -1.0% | -98.5% | +23258.2% | |
| P / Sales | 46.8x | 14.3x | 11.6x | 653.4x | 5.6x | |
| EV / Sales | 47.7x | 15.0x | 13.2x | 891.7x | 6.4x | |
| Gross Profit, Adj. | $138.3M | $243.2M | $240.7M | $3.6M | $829.4M | |
| YoY % | +57.2% | +75.9% | -1.0% | -98.5% | +23258.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 47.7x | 15.0x | 13.2x | 891.7x | 6.4x | |
| EBITDA, Adj. | $-140.8M | $-168.1M | $-192.5M | $-582.5M | $122.3M | |
| YoY % | -61.4% | -19.4% | -14.5% | -202.6% | +121.0% | |
| Margin % | -101.8% | -69.1% | -80.0% | -16403.4% | 14.7% | |
| EV / EBITDA | -46.8x | -21.7x | -16.5x | -5.4x | 43.1x | |
| EBIT | $-149.0M | $-178.5M | $-205.0M | $-601.1M | $98.3M | |
| YoY % | -60.0% | -19.8% | -14.8% | -193.2% | +116.4% | |
| Margin % | -107.8% | -73.4% | -85.2% | -16927.1% | 11.9% | |
| EV / EBIT | -44.2x | -20.4x | -15.5x | -5.3x | 53.6x | |
| Net Income | $-140.8M | $-176.1M | $-205.3M | $-599.5M | $-1.6M | |
| YoY % | -66.6% | -25.0% | -16.6% | -192.0% | +99.7% | |
| Net Margin | -101.9% | -72.4% | -85.3% | -16882.4% | -0.2% | |
| EPS (GAAP) | -$1.36 | -$1.67 | -$1.92 | -$5.00 | -$0.01 | |
| YoY % | -61.9% | -22.8% | -15.0% | -160.4% | +99.8% |