STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.9M | $50.9M | $23.4M | $7.0M | $218.7M | |
| YoY % | +43.0% | +82.3% | -54.1% | -70.1% | +3024.4% | |
| P / Sales | 29.8x | 14.1x | 86.6x | 299.9x | 14.0x | |
| EV / Sales | 29.4x | 13.6x | 81.1x | 297.1x | 13.9x | |
| Gross Profit, Adj. | $27.9M | $50.9M | $23.4M | $7.0M | $218.7M | |
| YoY % | +43.0% | +82.3% | -54.1% | -70.1% | +3024.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 29.4x | 13.6x | 81.1x | 297.1x | 13.9x | |
| EBITDA, Adj. | $-47.2M | $-60.4M | $-132.0M | $-324.6M | $-156.6M | |
| YoY % | -39.1% | -27.9% | -118.5% | -146.0% | +51.8% | |
| Margin % | -169.1% | -118.6% | -564.3% | -4637.0% | -71.6% | |
| EV / EBITDA | -17.4x | -11.4x | -14.4x | -6.4x | -19.4x | |
| EBIT | $-50.3M | $-62.5M | $-134.4M | $-327.0M | $-159.3M | |
| YoY % | -42.2% | -24.3% | -115.1% | -143.2% | +51.3% | |
| Margin % | -179.9% | -122.7% | -574.9% | -4671.1% | -72.8% | |
| EV / EBIT | -16.3x | -11.0x | -14.1x | -6.4x | -19.0x | |
| Net Income | $-49.8M | $-58.7M | $-113.0M | $-274.5M | $-113.7M | |
| YoY % | -44.3% | -17.9% | -92.6% | -143.0% | +58.6% | |
| Net Margin | -178.1% | -115.2% | -483.0% | -3921.1% | -52.0% | |
| EPS (GAAP) | -$1.41 | -$1.42 | -$1.96 | -$3.36 | -$1.28 | |
| YoY % | -0.7% | -0.7% | -38.0% | -71.4% | +61.9% |