STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $200,000 | $2.1M | $672,000 | $1.5M | $3.5M | |
| YoY % | — | +953.0% | -68.1% | +124.6% | +130.3% | |
| P / Sales | 5338.7x | 191.6x | 228.9x | 302.5x | 92.9x | |
| EV / Sales | 4169.1x | 145.8x | 242.6x | 308.8x | 89.6x | |
| Gross Profit, Adj. | $-2.5M | $-6.7M | $-1.0M | $94,000 | $170,000 | |
| YoY % | — | -163.0% | +84.4% | +109.0% | +80.9% | |
| Margin % | -1268.5% | -316.8% | -155.4% | 6.2% | 4.9% | |
| EV / Gross Profit | -328.7x | -46.0x | -156.2x | 4957.0x | 1831.7x | |
| EBITDA, Adj. | $-95.2M | $-157.8M | $-122.4M | $-58.1M | $-59.1M | |
| YoY % | -346.3% | -65.7% | +22.4% | +52.5% | -1.6% | |
| Margin % | -47606.5% | -7493.0% | -18211.9% | -3853.2% | -1700.7% | |
| EV / EBITDA | -8.8x | -1.9x | -1.3x | -8.0x | -5.3x | |
| EBIT | $-96.1M | $-159.0M | $-137.4M | $-64.3M | $-65.6M | |
| YoY % | -333.2% | -65.5% | +13.6% | +53.2% | -2.0% | |
| Margin % | -48048.5% | -7551.3% | -20441.8% | -4261.0% | -1886.4% | |
| EV / EBIT | -8.7x | -1.9x | -1.2x | -7.2x | -4.8x | |
| Net Income | $-96.0M | $-153.4M | $-123.5M | $-52.0M | $-57.2M | |
| YoY % | -129.6% | -59.7% | +19.5% | +57.9% | -9.9% | |
| Net Margin | -48024.0% | -7281.9% | -18379.5% | -3449.2% | -1645.7% | |
| EPS (GAAP) | -$0.56 | -$0.87 | -$0.68 | -$0.30 | -$0.33 | |
| YoY % | -60.0% | -55.4% | +21.8% | +55.9% | -10.0% |