STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $646,000 | $208.5M | $254.7M | $179.6M | $128.8M | |
| YoY % | -47.1% | — | +22.2% | -29.5% | -28.3% | |
| P / Sales | 853.0x | 1.4x | 1.2x | 0.8x | 0.9x | |
| EV / Sales | 5533.1x | 12.6x | 8.3x | 8.6x | 9.7x | |
| Gross Profit, Adj. | $646,000 | $208.5M | $254.7M | $179.6M | $128.8M | |
| YoY % | -47.1% | +2848.8% | +22.2% | -29.5% | -28.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5533.1x | 12.6x | 8.3x | 8.6x | 9.7x | |
| EBITDA, Adj. | $-48.2M | $102.8M | $121.4M | $-46.8M | $79.5M | |
| YoY % | -24.2% | +266.9% | +18.1% | -138.6% | +269.8% | |
| Margin % | -7464.4% | 49.3% | 47.7% | -26.1% | 61.8% | |
| EV / EBITDA | -74.1x | 25.6x | 17.3x | -33.1x | 15.7x | |
| EBIT | $-94.5M | $102.8M | $117.9M | $-53.3M | $71.5M | |
| YoY % | -143.4% | +266.9% | +14.7% | -145.2% | +234.0% | |
| Margin % | -14624.1% | 49.3% | 46.3% | -29.7% | 55.5% | |
| EV / EBIT | -37.8x | 25.6x | 17.8x | -29.0x | 17.5x | |
| Net Income | $-40.5M | $-55.3M | $-77.6M | $-221.5M | $-55.6M | |
| YoY % | -157.8% | -181.9% | -40.3% | -185.2% | +74.9% | |
| Net Margin | -6275.4% | -26.5% | -30.5% | -123.3% | -43.1% | |
| EPS (GAAP) | -$0.73 | -$1.04 | -$1.50 | -$4.39 | -$1.16 | |
| YoY % | -155.3% | -184.6% | -44.2% | -192.7% | +73.6% |