STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $12.4M | $13.8M | $4.4M | $70.9M | |
| YoY % | — | +11.4% | — | +1505.2% | |
| P / Sales | 33.1x | 17.6x | 737.9x | 259.6x | |
| EV / Sales | 14.6x | 6.0x | 674.6x | 263.7x | |
| Gross Profit, Adj. | $4.8M | $7.1M | $4.4M | $36.6M | |
| YoY % | — | +46.9% | — | +727.5% | |
| Margin % | 39.0% | 51.4% | 100.0% | 51.5% | |
| EV / Gross Profit | 37.4x | 11.6x | 674.6x | 511.5x | |
| EBITDA, Adj. | $-83.8M | $-141.1M | $-179.4M | $-235.7M | |
| YoY % | — | -68.3% | -6.9% | -31.4% | |
| Margin % | -675.8% | -1020.3% | -4061.2% | -332.4% | |
| EV / EBITDA | -2.2x | -0.6x | -16.6x | -79.3x | |
| EBIT | $-86.7M | $-145.8M | $-242.8M | $-286.9M | |
| YoY % | — | -68.0% | -9.2% | -18.2% | |
| Margin % | -699.3% | -1054.4% | -5494.8% | -404.5% | |
| EV / EBIT | -2.1x | -0.6x | -12.3x | -65.2x | |
| Net Income | $-19.0M | $-31.6M | $-300.1M | $-341.9M | |
| YoY % | — | -66.8% | -242.7% | -13.9% | |
| Net Margin | -152.9% | -228.9% | -6792.3% | -482.2% | |
| EPS (GAAP) | -$0.37 | -$0.58 | -$1.94 | -$1.34 | |
| YoY % | — | -56.8% | -81.3% | +30.9% |