STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $63.6M | $8.6M | $128.9M | $120.8M | |
| YoY % | — | -86.5% | +1404.0% | -6.3% | |
| P / Sales | 5.3x | 5.9x | 0.8x | 1.9x | |
| EV / Sales | 7.7x | 33.8x | 2.2x | 2.3x | |
| Gross Profit, Adj. | $63.6M | $8.6M | $107.9M | $99.6M | |
| YoY % | — | -86.5% | +1159.0% | -7.8% | |
| Margin % | 100.0% | 100.0% | 83.7% | 82.4% | |
| EV / Gross Profit | 7.7x | 33.8x | 2.6x | 2.8x | |
| EBITDA, Adj. | $-274.9M | $-271.2M | $-78.4M | $38.0M | |
| YoY % | +17.0% | +1.3% | +71.1% | +148.4% | |
| Margin % | -432.4% | -3163.2% | -60.8% | 31.4% | |
| EV / EBITDA | -1.8x | -1.1x | -3.6x | 7.4x | |
| EBIT | $-280.5M | $-276.0M | $-83.4M | $35.9M | |
| YoY % | +17.6% | +1.6% | +69.8% | +143.0% | |
| Margin % | -441.2% | -3219.5% | -64.7% | 29.7% | |
| EV / EBIT | -1.8x | -1.0x | -3.4x | 7.8x | |
| Net Income | $-228.3M | $-276.1M | $-85.4M | $32.7M | |
| YoY % | +32.9% | -20.9% | +69.1% | +138.3% | |
| Net Margin | -359.1% | -3220.9% | -66.2% | 27.1% | |
| EPS (GAAP) | -$56.00 | -$65.19 | -$11.41 | $2.57 | |
| YoY % | +38.3% | -16.4% | +82.5% | +122.5% |