STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.3M | $3.9M | $297,000 | $2.0M | $2.1M | |
| YoY % | -49.1% | +71.7% | -92.5% | — | +3.7% | |
| P / Sales | 40.5x | 17.1x | 98.0x | 4.1x | 1.9x | |
| EV / Sales | 41.2x | 6.2x | 78.6x | 2.8x | 0.8x | |
| Gross Profit, Adj. | $2.3M | $3.9M | $297,000 | $2.0M | $2.1M | |
| YoY % | -49.1% | +71.7% | -92.5% | — | +3.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 41.2x | 6.2x | 78.6x | 2.8x | 0.8x | |
| EBITDA, Adj. | $-80.6M | $-53.8M | $-18.5M | $-3.6M | $-5.0M | |
| YoY % | +34.1% | +33.2% | +65.7% | +62.4% | -37.1% | |
| Margin % | -3512.1% | -1365.9% | -6220.5% | -181.4% | -239.8% | |
| EV / EBITDA | -1.2x | -0.5x | -1.3x | -1.5x | -0.3x | |
| EBIT | $-81.3M | $-55.2M | $-18.5M | $-3.6M | $-5.0M | |
| YoY % | +35.0% | +32.1% | +66.4% | +72.0% | -37.1% | |
| Margin % | -3539.4% | -1400.2% | -6242.4% | -181.4% | -239.8% | |
| EV / EBIT | -1.2x | -0.4x | -1.3x | -1.5x | -0.3x | |
| Net Income | $-77.8M | $-51.6M | $-44.1M | $-3.1M | $-3.5M | |
| YoY % | +36.8% | +33.6% | +14.7% | +41.9% | -15.4% | |
| Net Margin | -3388.6% | -1310.2% | -14841.1% | -152.8% | -170.1% | |
| EPS (GAAP) | -$51.20 | -$26.40 | -$20.28 | -$1.21 | -$1.11 | |
| YoY % | +43.0% | +48.4% | +23.2% | +46.2% | +8.3% |