STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.8M | $10.3M | $832,010 | $217,756 | $65,343 | |
| YoY % | -76.1% | +478.2% | -91.9% | -73.8% | -70.0% | |
| P / Sales | 587.2x | 35.3x | 180.4x | 228.3x | 1248.5x | |
| EV / Sales | 601.3x | 43.1x | 227.6x | 131.3x | 1339.4x | |
| Gross Profit, Adj. | $1.8M | $10.3M | $832,010 | $217,756 | $65,343 | |
| YoY % | -76.1% | +478.2% | -91.9% | -73.8% | -70.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 601.3x | 43.1x | 227.6x | 131.3x | 1339.4x | |
| EBITDA, Adj. | $-296.5M | $-262.1M | $-130.7M | $-110.6M | $-85.4M | |
| YoY % | -146.1% | +11.6% | +50.1% | +15.3% | +22.8% | |
| Margin % | -16705.8% | -2553.8% | -15704.1% | -50812.3% | -130701.4% | |
| EV / EBITDA | -3.6x | -1.7x | -1.4x | -0.3x | -1.0x | |
| EBIT | $-301.2M | $-267.6M | $-143.9M | $-112.4M | $-86.8M | |
| YoY % | -142.8% | +11.2% | +46.2% | +21.9% | +22.8% | |
| Margin % | -16972.3% | -2607.4% | -17300.3% | -51616.9% | -132871.3% | |
| EV / EBIT | -3.5x | -1.7x | -1.3x | -0.3x | -1.0x | |
| Net Income | $-303.7M | $-279.8M | $-135.1M | $-107.3M | $-84.9M | |
| YoY % | -82.5% | +7.9% | +51.7% | +20.6% | +20.8% | |
| Net Margin | -17109.9% | -2726.7% | -16239.9% | -49254.3% | -130000.0% | |
| EPS (GAAP) | -$17.45 | -$14.07 | -$6.09 | -$3.95 | -$1.81 | |
| YoY % | -35.9% | +19.4% | +56.7% | +35.1% | +54.2% |