STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $79.1M | $6.3M | $7.2M | $28.5M | $72.3M | |
| YoY % | +395.6% | -92.1% | — | +298.2% | +153.5% | |
| P / Sales | 2.7x | 16.1x | 6.4x | 3.3x | 5.3x | |
| EV / Sales | 2.5x | 12.4x | 17.0x | 5.0x | 5.2x | |
| Gross Profit, Adj. | $79.1M | $6.3M | $7.2M | $28.5M | $72.3M | |
| YoY % | +395.6% | -92.1% | — | +298.2% | +153.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.5x | 12.4x | 17.0x | 5.0x | 5.2x | |
| EBITDA, Adj. | $-64.1M | $-90.0M | $-64.2M | $-45.3M | $-12.0M | |
| YoY % | +38.4% | -40.4% | +31.4% | +29.4% | +73.5% | |
| Margin % | -81.0% | -1439.0% | -896.2% | -158.8% | -16.6% | |
| EV / EBITDA | -3.1x | -0.9x | -1.9x | -3.1x | -31.2x | |
| EBIT | $-64.8M | $-132.7M | $-64.6M | $-45.4M | $-12.1M | |
| YoY % | +36.9% | -104.8% | +31.3% | +29.7% | +73.3% | |
| Margin % | -81.9% | -2121.7% | -902.5% | -159.3% | -16.8% | |
| EV / EBIT | -3.0x | -0.6x | -1.9x | -3.1x | -30.8x | |
| Net Income | $-62.2M | $-129.9M | $-61.2M | $-40.2M | $-6.1M | |
| YoY % | +36.3% | -108.9% | +34.2% | +34.4% | +84.8% | |
| Net Margin | -78.6% | -2076.4% | -854.8% | -140.9% | -8.5% | |
| EPS (GAAP) | -$21.00 | -$36.00 | -$13.38 | -$6.69 | -$0.55 | |
| YoY % | +53.0% | -71.4% | +42.0% | +50.0% | +91.8% |