STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $375,000 | $1.4M | $2.3M | $642,000 | |
| YoY % | — | +268.0% | +64.2% | -71.7% | |
| P / Sales | 1603.2x | 61.9x | 6.7x | 30.4x | |
| EV / Sales | 1430.8x | 109.0x | 51.5x | 204.8x | |
| Gross Profit, Adj. | $355,000 | $120,000 | $123,000 | $478,000 | |
| YoY % | — | -66.2% | +2.5% | +288.6% | |
| Margin % | 94.7% | 8.7% | 5.4% | 74.5% | |
| EV / Gross Profit | 1511.4x | 1253.0x | 949.2x | 275.1x | |
| EBITDA, Adj. | $-159.3M | $-167.3M | $-64.5M | $-50.0M | |
| YoY % | -49.4% | -5.0% | +61.4% | +22.5% | |
| Margin % | -42484.8% | -12123.3% | -2846.2% | -7783.0% | |
| EV / EBITDA | -3.4x | -0.9x | -1.8x | -2.6x | |
| EBIT | $-159.6M | $-171.8M | $-67.2M | $-50.5M | |
| YoY % | -49.3% | -7.6% | +60.9% | +25.0% | |
| Margin % | -42572.0% | -12448.0% | -2967.6% | -7860.0% | |
| EV / EBIT | -3.4x | -0.9x | -1.7x | -2.6x | |
| Net Income | $-165.8M | $-179.1M | $-59.6M | $-69.9M | |
| YoY % | -55.0% | -8.0% | +66.7% | -17.3% | |
| Net Margin | -44201.9% | -12974.9% | -2630.1% | -10887.4% | |
| EPS (GAAP) | -$94.72 | -$98.33 | -$23.51 | -$5.73 | |
| YoY % | -46.2% | -3.8% | +76.1% | +75.6% |