STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $70.4M | $94.6M | $7.5M | $18.5M | $88.0M | |
| YoY % | +26.2% | +34.3% | -92.0% | +145.3% | +376.6% | |
| P / Sales | 49.8x | 42.1x | 1078.3x | 285.1x | 86.7x | |
| EV / Sales | 56.6x | 53.3x | 1224.1x | 363.2x | 109.0x | |
| Gross Profit, Adj. | $70.4M | $94.6M | $7.5M | $18.5M | $88.0M | |
| YoY % | +26.2% | +34.3% | -92.0% | +145.3% | +376.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 56.6x | 53.3x | 1224.1x | 363.2x | 109.0x | |
| EBITDA, Adj. | $-184.0M | $-318.4M | $-484.3M | $-526.7M | $-602.1M | |
| YoY % | -99.8% | -73.0% | -52.1% | -8.8% | -14.3% | |
| Margin % | -261.3% | -336.6% | -6431.8% | -2851.1% | -683.9% | |
| EV / EBITDA | -21.7x | -15.8x | -19.0x | -12.7x | -15.9x | |
| EBIT | $-186.3M | $-324.2M | $-496.2M | $-536.2M | $-612.3M | |
| YoY % | -98.3% | -74.0% | -53.1% | -8.1% | -14.2% | |
| Margin % | -264.5% | -342.8% | -6589.7% | -2902.7% | -695.4% | |
| EV / EBIT | -21.4x | -15.5x | -18.6x | -12.5x | -15.7x | |
| Net Income | $-215.3M | $-389.0M | $-526.2M | $-589.5M | $-785.0M | |
| YoY % | -69.2% | -80.6% | -35.3% | -12.0% | -33.2% | |
| Net Margin | -305.7% | -411.2% | -6988.6% | -3191.1% | -891.6% | |
| EPS (GAAP) | -$2.80 | -$4.33 | -$5.45 | -$5.26 | -$6.54 | |
| YoY % | -42.1% | -54.6% | -25.9% | +3.5% | -24.3% |