STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $723,000 | $473,000 | $654,000 | $342,000 | $200,000 | |
| YoY % | +251.0% | -34.6% | +38.3% | -47.7% | -41.5% | |
| P / Sales | 349.1x | 131.0x | 47.2x | 108.0x | 289.4x | |
| EV / Sales | 349.3x | 179.4x | 62.7x | 178.3x | 442.0x | |
| Gross Profit, Adj. | $434,000 | $447,000 | $533,000 | $272,000 | $157,000 | |
| YoY % | +207.8% | +3.0% | +19.2% | -49.0% | -42.3% | |
| Margin % | 60.0% | 94.5% | 81.5% | 79.5% | 78.5% | |
| EV / Gross Profit | 582.0x | 189.9x | 76.9x | 224.1x | 563.1x | |
| EBITDA, Adj. | $-48.9M | $-47.0M | $-38.8M | $-31.4M | $-21.6M | |
| YoY % | -153.8% | +3.8% | +17.4% | +19.0% | +31.4% | |
| Margin % | -6756.8% | -9936.8% | -5938.1% | -9195.3% | -10794.0% | |
| EV / EBITDA | -5.2x | -1.8x | -1.1x | -1.9x | -4.1x | |
| EBIT | $-50.0M | $-48.4M | $-40.5M | $-33.1M | $-23.1M | |
| YoY % | -147.2% | +3.1% | +16.3% | +18.4% | +30.2% | |
| Margin % | -6912.6% | -10234.5% | -6198.8% | -9676.3% | -11541.5% | |
| EV / EBIT | -5.1x | -1.8x | -1.0x | -1.8x | -3.8x | |
| Net Income | $-9.7M | $-29.9M | $-49.5M | $-39.4M | $-26.2M | |
| YoY % | +49.5% | -207.2% | -65.5% | +20.4% | +33.6% | |
| Net Margin | -1347.2% | -6325.2% | -7569.4% | -11520.5% | -13086.5% | |
| EPS (GAAP) | -$3.20 | -$9.20 | -$9.43 | -$5.67 | -$2.65 | |
| YoY % | +85.5% | -187.5% | -2.5% | +39.9% | +53.3% |