STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $51.8M | $60.9M | $377.7M | $63.5M | $139.7M | |
| YoY % | +215916.7% | +17.5% | +520.0% | -83.2% | +120.0% | |
| P / Sales | 98.7x | 42.9x | 5.6x | 32.1x | 19.6x | |
| EV / Sales | 100.4x | 49.1x | 5.7x | 33.5x | 19.2x | |
| Gross Profit, Adj. | $51.8M | $60.9M | $377.7M | $63.5M | $139.7M | |
| YoY % | +215916.7% | +17.5% | +520.0% | -83.2% | +120.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 100.4x | 49.1x | 5.7x | 33.5x | 19.2x | |
| EBITDA, Adj. | $-385.0M | $-324.3M | $-156.5M | $-393.6M | $-361.4M | |
| YoY % | -200.7% | +15.8% | +51.8% | -151.6% | +8.2% | |
| Margin % | -742.6% | -532.4% | -41.4% | -619.7% | -258.6% | |
| EV / EBITDA | -13.5x | -9.2x | -13.8x | -5.4x | -7.4x | |
| EBIT | $-392.5M | $-338.5M | $-176.5M | $-415.6M | $-383.7M | |
| YoY % | -195.6% | +13.8% | +47.9% | -135.5% | +7.7% | |
| Margin % | -757.0% | -555.6% | -46.7% | -654.3% | -274.6% | |
| EV / EBIT | -13.3x | -8.8x | -12.2x | -5.1x | -7.0x | |
| Net Income | $-370.6M | $-289.1M | $-132.5M | $-376.7M | $-80.0M | |
| YoY % | -89.2% | +22.0% | +54.2% | -184.3% | +78.8% | |
| Net Margin | -714.9% | -474.5% | -35.1% | -593.1% | -57.2% | |
| EPS (GAAP) | -$5.77 | -$4.13 | -$1.72 | -$4.58 | -$0.81 | |
| YoY % | -37.7% | +28.4% | +58.4% | -166.3% | +82.3% |