STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.7M | $2.4M | $6.9M | $7.0M | $1.5M | |
| YoY % | -37.3% | -49.3% | +192.0% | +2.0% | -78.0% | |
| P / Sales | 356.2x | 863.2x | 284.4x | 231.8x | 1167.7x | |
| EV / Sales | 353.2x | 861.9x | 284.7x | 234.2x | 1185.1x | |
| Gross Profit, Adj. | $4.7M | $2.4M | $6.9M | $7.0M | $1.5M | |
| YoY % | -37.3% | -49.3% | +192.0% | +2.0% | -78.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 353.2x | 861.9x | 284.7x | 234.2x | 1185.1x | |
| EBITDA, Adj. | $-66.1M | $-104.2M | $-139.0M | $-191.9M | $-284.0M | |
| YoY % | -44.8% | -57.7% | -33.4% | -38.0% | -48.0% | |
| Margin % | -1420.8% | -4420.9% | -2020.0% | -2733.6% | -18381.0% | |
| EV / EBITDA | -24.9x | -19.5x | -14.1x | -8.6x | -6.4x | |
| EBIT | $-72.6M | $-115.2M | $-154.5M | $-195.1M | $-287.4M | |
| YoY % | -7.5% | -58.6% | -34.1% | -26.2% | -47.3% | |
| Margin % | -1562.0% | -4889.0% | -2245.3% | -2778.9% | -18599.8% | |
| EV / EBIT | -22.6x | -17.6x | -12.7x | -8.4x | -6.4x | |
| Net Income | $-70.5M | $-112.3M | $-141.4M | $-157.9M | $-258.8M | |
| YoY % | -18.0% | -59.3% | -25.9% | -11.6% | -63.9% | |
| Net Margin | -1516.0% | -4765.6% | -2054.8% | -2248.8% | -16748.0% | |
| EPS (GAAP) | -$1.64 | -$2.40 | -$2.92 | -$2.45 | -$3.90 | |
| YoY % | +18.8% | -46.3% | -21.7% | +16.1% | -59.2% |