STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $921,000 | $1.1M | $1.9M | $4.2M | $6.0M | |
| YoY % | -41.1% | +17.7% | +77.0% | +118.4% | +43.9% | |
| P / Sales | 891.6x | 969.1x | 324.4x | 147.6x | 112.6x | |
| EV / Sales | 808.0x | 956.3x | 353.4x | 172.2x | 134.1x | |
| Gross Profit, Adj. | $-685,000 | $1.1M | $1.9M | $4.2M | $6.0M | |
| YoY % | +46.0% | +257.5% | +77.8% | +118.4% | +43.9% | |
| Margin % | -74.4% | 99.5% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | -1086.4x | 960.7x | 353.4x | 172.2x | 134.1x | |
| EBITDA, Adj. | $-47.3M | $-46.5M | $-53.4M | $-51.6M | $-52.3M | |
| YoY % | -40.1% | +1.6% | -14.9% | +3.5% | -1.3% | |
| Margin % | -5132.7% | -4289.7% | -2784.3% | -1230.7% | -866.4% | |
| EV / EBITDA | -15.7x | -22.3x | -12.7x | -14.0x | -15.5x | |
| EBIT | $-50.9M | $-48.0M | $-54.9M | $-52.5M | $-52.8M | |
| YoY % | -36.1% | +5.8% | -14.4% | +4.3% | -0.6% | |
| Margin % | -5525.5% | -4423.4% | -2858.3% | -1251.9% | -875.5% | |
| EV / EBIT | -14.6x | -21.6x | -12.4x | -13.8x | -15.3x | |
| Net Income | $-54.4M | $-37.5M | $-16.3M | $-9.1M | $-11.4M | |
| YoY % | -44.6% | +31.1% | +56.5% | +44.1% | -24.6% | |
| Net Margin | -5910.3% | -3461.2% | -850.3% | -217.8% | -188.6% | |
| EPS (GAAP) | -$3.13 | -$2.07 | -$0.87 | -$0.49 | -$0.61 | |
| YoY % | -36.7% | +33.9% | +58.0% | +43.7% | -24.5% |