STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.4M | $596,000 | $237,000 | $77.0M | $183.9M | |
| YoY % | +450.6% | -57.2% | -60.2% | +32386.9% | +138.8% | |
| P / Sales | 286.9x | 1533.4x | 5152.7x | 29.7x | 4.8x | |
| EV / Sales | 333.4x | 1623.5x | 5473.8x | 32.7x | 6.2x | |
| Gross Profit, Adj. | $1.4M | $596,000 | $237,000 | $77.0M | $183.9M | |
| YoY % | +450.6% | -57.2% | -60.2% | +32386.9% | +138.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 333.4x | 1623.5x | 5473.8x | 32.7x | 6.2x | |
| EBITDA, Adj. | $-113.2M | $-138.3M | $-193.5M | $-173.2M | $-51.1M | |
| YoY % | -49.0% | -22.1% | -40.0% | +10.5% | +70.5% | |
| Margin % | -8127.5% | -23198.3% | -81646.4% | -224.9% | -27.8% | |
| EV / EBITDA | -4.1x | -7.0x | -6.7x | -14.6x | -22.5x | |
| EBIT | $-114.0M | $-138.6M | $-193.9M | $-173.7M | $-68.6M | |
| YoY % | -48.2% | -21.5% | -40.0% | +10.4% | +60.5% | |
| Margin % | -8183.7% | -23246.6% | -81832.9% | -225.6% | -37.3% | |
| EV / EBIT | -4.1x | -7.0x | -6.7x | -14.5x | -16.7x | |
| Net Income | $-116.1M | $-141.9M | $-184.1M | $-174.6M | $-83.5M | |
| YoY % | -53.6% | -22.2% | -29.8% | +5.2% | +52.2% | |
| Net Margin | -8335.4% | -23808.9% | -77690.7% | -226.7% | -45.4% | |
| EPS (GAAP) | -$0.35 | -$0.37 | -$0.32 | -$0.27 | -$0.13 | |
| YoY % | -25.0% | -5.7% | +13.5% | +15.6% | +51.9% |