STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.1M | $11.1M | $22.0M | $43.1M | $130.0M | |
| YoY % | — | +430.3% | +98.0% | +95.4% | +201.9% | |
| P / Sales | 1094.8x | 61.5x | 111.8x | 206.6x | 96.8x | |
| EV / Sales | 928.9x | 60.2x | 113.2x | 208.2x | 110.0x | |
| Gross Profit, Adj. | $1.1M | $8.2M | $13.9M | $22.5M | $52.5M | |
| YoY % | — | +673.1% | +70.2% | +61.3% | +133.7% | |
| Margin % | 50.5% | 73.6% | 63.2% | 52.2% | 40.4% | |
| EV / Gross Profit | 1841.2x | 81.8x | 179.1x | 399.0x | 272.3x | |
| EBITDA, Adj. | $-36.1M | $-80.1M | $-137.0M | $-195.1M | $-469.7M | |
| YoY % | — | -121.8% | -71.0% | -42.4% | -140.7% | |
| Margin % | -1721.7% | -720.0% | -621.6% | -453.1% | -361.3% | |
| EV / EBITDA | -54.0x | -8.4x | -18.2x | -46.0x | -30.5x | |
| EBIT | $-38.7M | $-85.7M | $-157.8M | $-232.5M | $-633.7M | |
| YoY % | — | -121.6% | -84.0% | -47.4% | -172.6% | |
| Margin % | -1843.1% | -770.3% | -715.7% | -539.7% | -487.4% | |
| EV / EBIT | -50.4x | -7.8x | -15.8x | -38.6x | -22.6x | |
| Net Income | $-106.2M | $-48.5M | $-157.8M | $-331.6M | $-510.4M | |
| YoY % | — | +54.3% | -225.2% | -110.2% | -53.9% | |
| Net Margin | -5058.9% | -435.8% | -715.8% | -770.0% | -392.6% | |
| EPS (GAAP) | -$0.77 | -$0.25 | -$0.78 | -$1.56 | -$1.82 | |
| YoY % | — | +67.5% | -212.0% | -100.0% | -16.7% |