STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.0M | $33.4M | $76.1M | $35.9M | $35.7M | |
| YoY % | — | +271.9% | +127.8% | -52.9% | -0.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.4M | $13.3M | $17.7M | $2.2M | $1.6M | |
| YoY % | — | +446.4% | +33.9% | -87.6% | -24.9% | |
| Margin % | 27.0% | 39.7% | 23.3% | 6.1% | 4.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-17.1M | $-18.8M | $-8.4M | $-8.1M | $-154.0M | |
| YoY % | — | -9.9% | +55.5% | +2.8% | -1795.7% | |
| Margin % | -190.6% | -56.3% | -11.0% | -22.7% | -431.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-17.7M | $-47.2M | $-50.4M | $-8.9M | $-154.7M | |
| YoY % | — | -167.3% | -6.6% | +82.3% | -1632.8% | |
| Margin % | -196.7% | -141.4% | -66.2% | -24.9% | -433.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-21.4M | $-52.4M | $-57.0M | $-15.9M | $-119.7M | |
| YoY % | — | -145.4% | -8.8% | +72.1% | -652.7% | |
| Net Margin | -237.9% | -156.9% | -75.0% | -44.4% | -335.6% | |
| EPS (GAAP) | -$374.40 | -$533.52 | -$302.25 | -$50.02 | -$43.49 | |
| YoY % | — | -42.5% | +43.3% | +83.5% | +13.1% |