STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $934,000 | $240,000 | $622,000 | $14.7M | $113.3M | |
| YoY % | — | -74.3% | +159.2% | +2270.6% | +668.3% | |
| P / Sales | 2533.8x | 7948.0x | 4285.0x | 121.6x | 16.1x | |
| EV / Sales | 3103.1x | 10805.9x | 5420.3x | 171.0x | 24.1x | |
| Gross Profit, Adj. | $934,000 | $240,000 | $622,000 | $14.7M | $112.5M | |
| YoY % | — | -74.3% | +159.2% | +2270.6% | +663.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 99.3% | |
| EV / Gross Profit | 3103.1x | 10805.9x | 5420.3x | 171.0x | 24.3x | |
| EBITDA, Adj. | $-311.2M | $-332.4M | $-342.9M | $-326.6M | $-240.5M | |
| YoY % | — | -6.8% | -3.2% | +4.7% | +26.4% | |
| Margin % | -33314.6% | -138482.1% | -55120.9% | -2215.2% | -212.3% | |
| EV / EBITDA | -9.3x | -7.8x | -9.8x | -7.7x | -11.4x | |
| EBIT | $-330.3M | $-351.3M | $-362.3M | $-344.2M | $-256.0M | |
| YoY % | — | -6.4% | -3.1% | +5.0% | +25.6% | |
| Margin % | -35361.9% | -146374.2% | -58239.5% | -2334.2% | -226.0% | |
| EV / EBIT | -8.8x | -7.4x | -9.3x | -7.3x | -10.7x | |
| Net Income | $-346.8M | $-416.6M | $-583.2M | $-413.6M | $-351.4M | |
| YoY % | — | -20.1% | -40.0% | +29.1% | +15.0% | |
| Net Margin | -37129.6% | -173569.6% | -93761.4% | -2804.8% | -310.2% | |
| EPS (GAAP) | -$0.89 | -$1.04 | -$1.15 | -$0.62 | -$0.38 | |
| YoY % | — | -16.9% | -10.6% | +46.1% | +38.7% |