STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $533,000 | $1.2M | $17.2M | $16.9M | $160.6M | |
| YoY % | -90.4% | +120.5% | +1363.8% | -1.7% | +849.3% | |
| P / Sales | 1572.2x | 343.1x | 16.2x | 28.6x | 2.9x | |
| EV / Sales | 1679.7x | 222.4x | 4.3x | 23.0x | 4.0x | |
| Gross Profit, Adj. | $-7.2M | $-12.1M | $5.2M | $4.9M | $75.3M | |
| YoY % | -89.4% | -69.4% | +143.0% | -5.7% | +1433.5% | |
| Margin % | -1342.2% | -1031.7% | 30.3% | 29.0% | 46.9% | |
| EV / Gross Profit | -125.1x | -21.6x | 14.2x | 79.2x | 8.4x | |
| EBITDA, Adj. | $-50.0M | $-69.6M | $-62.8M | $-67.6M | $6.5M | |
| YoY % | -170.6% | -39.1% | +9.7% | -7.6% | +109.6% | |
| Margin % | -9381.4% | -5919.2% | -365.3% | -399.6% | 4.0% | |
| EV / EBITDA | -17.9x | -3.8x | -1.2x | -5.8x | 98.3x | |
| EBIT | $-55.1M | $-102.2M | $-81.8M | $-90.8M | $-20.2M | |
| YoY % | -123.8% | -85.4% | +19.9% | -11.0% | +77.7% | |
| Margin % | -10343.5% | -8696.8% | -475.8% | -536.9% | -12.6% | |
| EV / EBIT | -16.2x | -2.6x | -0.9x | -4.3x | -31.4x | |
| Net Income | $-59.2M | $-98.0M | $-66.2M | $-78.6M | $-33.8M | |
| YoY % | -47.3% | -65.5% | +32.4% | -18.8% | +57.0% | |
| Net Margin | -11107.5% | -8341.0% | -385.0% | -464.9% | -21.1% | |
| EPS (GAAP) | -$0.30 | -$0.44 | -$0.28 | -$0.34 | -$0.14 | |
| YoY % | +57.7% | -46.7% | +36.4% | -21.4% | +58.8% |