STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $8.9M | $10.4M | $31.3M | $18.1M | |
| YoY % | — | +16.6% | +200.2% | -42.2% | |
| P / Sales | 11.7x | 4.3x | 1.1x | 0.4x | |
| EV / Sales | 5.2x | 7.7x | 2.4x | 2.0x | |
| Gross Profit, Adj. | $-513,970 | $1.6M | $7.6M | $-2.3M | |
| YoY % | — | +414.7% | +370.4% | -130.4% | |
| Margin % | -5.7% | 15.5% | 24.3% | -12.8% | |
| EV / Gross Profit | -90.2x | 49.6x | 9.9x | -15.7x | |
| EBITDA, Adj. | $-50.4M | $-41.5M | $-29.6M | $-30.4M | |
| YoY % | — | +17.6% | +28.7% | -2.5% | |
| Margin % | -563.3% | -398.2% | -94.6% | -167.9% | |
| EV / EBITDA | -0.9x | -1.9x | -2.5x | -1.2x | |
| EBIT | $-55.2M | $-43.2M | $-31.8M | $-32.5M | |
| YoY % | — | +21.7% | +26.4% | -2.2% | |
| Margin % | -617.7% | -414.8% | -101.7% | -180.0% | |
| EV / EBIT | -0.8x | -1.9x | -2.4x | -1.1x | |
| Net Income | $-110.1M | $-54.2M | $-44.9M | $-73.0M | |
| YoY % | — | +50.8% | +17.2% | -62.7% | |
| Net Margin | -1231.2% | -519.9% | -143.4% | -403.7% | |
| EPS (GAAP) | -$250.80 | -$106.80 | -$87.28 | -$87.21 | |
| YoY % | — | +57.4% | +18.3% | +0.1% |