STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $181,000 | $374,000 | $155,000 | $14,000 | $50,000 | |
| YoY % | +1545.5% | +106.6% | -58.6% | -91.0% | +257.1% | |
| P / Sales | 909.0x | 321.6x | 1301.6x | 6652.8x | 772.4x | |
| EV / Sales | 604.6x | 240.2x | 1192.0x | 5691.6x | 454.0x | |
| Gross Profit, Adj. | $181,000 | $374,000 | $155,000 | $14,000 | $50,000 | |
| YoY % | +1545.5% | +106.6% | -58.6% | -91.0% | +257.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 604.6x | 240.2x | 1192.0x | 5691.6x | 454.0x | |
| EBITDA, Adj. | $-30.3M | $-26.0M | $-29.7M | $-42.6M | $-30.8M | |
| YoY % | -148.1% | +14.5% | -14.6% | -43.4% | +27.8% | |
| Margin % | -16762.4% | -6938.8% | -19187.7% | -304535.7% | -61570.0% | |
| EV / EBITDA | -3.6x | -3.5x | -6.2x | -1.9x | -0.7x | |
| EBIT | $-30.3M | $-26.0M | $-29.7M | $-42.6M | $-30.9M | |
| YoY % | -148.1% | +14.5% | -14.6% | -43.4% | +27.6% | |
| Margin % | -16762.4% | -6938.8% | -19187.7% | -304535.7% | -61738.0% | |
| EV / EBIT | -3.6x | -3.5x | -6.2x | -1.9x | -0.7x | |
| Net Income | $-30.3M | $-27.3M | $-30.0M | $-42.1M | $-45.9M | |
| YoY % | -150.8% | +10.0% | -9.9% | -40.2% | -9.2% | |
| Net Margin | -16762.4% | -7299.2% | -19360.0% | -300585.7% | -91866.0% | |
| EPS (GAAP) | -$1.88 | -$1.52 | -$1.67 | -$2.11 | -$1.86 | |
| YoY % | -86.1% | +19.1% | -9.9% | -26.3% | +11.8% |