STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7M | $6.8M | $1.4M | $2.8M | $3.6M | |
| YoY % | +31.7% | -46.1% | -79.5% | +100.2% | +27.8% | |
| P / Sales | 20.2x | 134.7x | 1030.9x | 572.9x | 665.6x | |
| EV / Sales | 23.4x | 137.9x | 1005.9x | 570.6x | 720.9x | |
| Gross Profit, Adj. | $12.7M | $6.8M | $1.4M | $2.8M | $3.6M | |
| YoY % | +31.7% | -46.1% | -79.5% | +100.2% | +27.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 23.4x | 137.9x | 1005.9x | 570.6x | 720.9x | |
| EBITDA, Adj. | $-16.8M | $-23.2M | $-26.1M | $-37.2M | $-49.5M | |
| YoY % | +19.7% | -38.0% | -12.4% | -42.3% | -33.3% | |
| Margin % | -132.8% | -340.2% | -1865.1% | -1325.4% | -1382.0% | |
| EV / EBITDA | -17.6x | -40.5x | -53.9x | -43.1x | -52.2x | |
| EBIT | $-48.2M | $-29.8M | $-33.2M | $-44.1M | $-62.5M | |
| YoY % | -94.3% | +38.2% | -11.3% | -32.8% | -41.7% | |
| Margin % | -380.6% | -436.8% | -2371.4% | -1572.2% | -1743.4% | |
| EV / EBIT | -6.1x | -31.6x | -42.4x | -36.3x | -41.3x | |
| Net Income | $-51.6M | $10.9M | $68.2M | $-63.5M | $-158.3M | |
| YoY % | -62.6% | +121.2% | +524.6% | -193.1% | -149.3% | |
| Net Margin | -406.9% | 160.0% | 4872.0% | -2265.0% | -4418.2% | |
| EPS (GAAP) | -$0.10 | $0.02 | $0.08 | -$0.07 | -$0.17 | |
| YoY % | -66.7% | +120.0% | +300.0% | -187.5% | -142.9% |