STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.9M | $1.2M | $5.5M | $9.3M | $27.5M | |
| YoY % | +373.7% | -91.7% | +341.0% | +69.2% | +195.7% | |
| P / Sales | 23.7x | 76.2x | 23.2x | 6.6x | 1.1x | |
| EV / Sales | 20.6x | 55.3x | 18.8x | 5.8x | 0.6x | |
| Gross Profit, Adj. | $14.9M | $1.2M | $5.5M | $9.3M | $27.5M | |
| YoY % | +373.7% | -91.7% | +341.0% | +69.2% | +195.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 20.6x | 55.3x | 18.8x | 5.8x | 0.6x | |
| EBITDA, Adj. | $-42.5M | $-52.3M | $-51.4M | $-41.2M | $-25.6M | |
| YoY % | +11.9% | -23.2% | +1.7% | +19.9% | +37.9% | |
| Margin % | -284.1% | -4201.0% | -936.9% | -443.6% | -93.1% | |
| EV / EBITDA | -7.2x | -1.3x | -2.0x | -1.3x | -0.7x | |
| EBIT | $-43.7M | $-53.2M | $-52.0M | $-41.6M | $-26.5M | |
| YoY % | +3.0% | -21.8% | +2.3% | +20.0% | +36.2% | |
| Margin % | -292.6% | -4275.1% | -947.0% | -447.9% | -96.6% | |
| EV / EBIT | -7.0x | -1.3x | -2.0x | -1.3x | -0.7x | |
| Net Income | $-44.2M | $-53.0M | $-50.7M | $-40.7M | $-26.6M | |
| YoY % | +1.4% | -20.0% | +4.3% | +19.8% | +34.6% | |
| Net Margin | -295.6% | -4257.8% | -924.1% | -438.0% | -96.9% | |
| EPS (GAAP) | -$42.30 | -$44.70 | -$33.30 | -$21.60 | -$8.40 | |
| YoY % | +9.6% | -5.7% | +25.5% | +35.1% | +61.1% |