STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $0 | $10.0M | $2.8M | $9,784 | $1.0M | |
| YoY % | — | — | -71.9% | -99.7% | +10429.4% | |
| P / Sales | — | 7.3x | 10.2x | 2709.7x | 20.9x | |
| EV / Sales | — | 7.1x | 15.9x | 3978.7x | 25.7x | |
| Gross Profit, Adj. | $0 | $10.0M | $2.8M | $9,784 | $734,394 | |
| YoY % | — | — | -71.9% | -99.7% | +7406.1% | |
| Margin % | — | 100.0% | 100.0% | 100.0% | 71.3% | |
| EV / Gross Profit | — | 7.1x | 15.9x | 3978.7x | 36.1x | |
| EBITDA, Adj. | $-39.0M | $-31.4M | $-30.9M | $-23.4M | $-11.9M | |
| YoY % | -42.7% | +19.7% | +1.5% | +24.2% | +49.1% | |
| Margin % | — | -313.6% | -1100.5% | -239259.6% | -1156.9% | |
| EV / EBITDA | -2.2x | -2.3x | -1.4x | -1.7x | -2.2x | |
| EBIT | $-39.1M | $-31.4M | $-30.9M | $-23.5M | $-13.6M | |
| YoY % | -42.6% | +19.7% | +1.4% | +24.2% | +42.2% | |
| Margin % | — | -313.9% | -1101.9% | -239692.2% | -1315.5% | |
| EV / EBIT | -2.2x | -2.3x | -1.4x | -1.7x | -2.0x | |
| Net Income | $-38.7M | $-30.9M | $-30.2M | $-4.1M | $-13.4M | |
| YoY % | -41.2% | +20.0% | +2.5% | +86.6% | -230.6% | |
| Net Margin | — | -309.5% | -1074.2% | -41430.9% | -1300.7% | |
| EPS (GAAP) | -$7.56 | -$4.44 | -$4.15 | -$0.48 | -$1.20 | |
| YoY % | +30.8% | +41.3% | +6.5% | +88.4% | -150.0% |