STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $5.2M | $2.2M | $6.6M | $109.2M | |
| YoY % | — | -57.0% | +194.8% | +1556.8% | |
| P / Sales | 55.2x | 96.6x | 12.1x | 0.8x | |
| EV / Sales | 74.4x | 154.1x | 32.3x | 0.8x | |
| Gross Profit, Adj. | $5.2M | $2.2M | $6.6M | $109.2M | |
| YoY % | — | -57.0% | +194.8% | +1556.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 74.4x | 154.1x | 32.3x | 0.8x | |
| EBITDA, Adj. | $-125.4M | $-117.1M | $-120.5M | $2.6M | |
| YoY % | -37.6% | +6.6% | -2.9% | +102.2% | |
| Margin % | -2411.8% | -5241.0% | -1828.9% | 2.4% | |
| EV / EBITDA | -3.1x | -2.9x | -1.8x | 34.3x | |
| EBIT | $-133.8M | $-146.5M | $-138.1M | $-17.3M | |
| YoY % | -41.0% | -9.5% | +5.7% | +87.5% | |
| Margin % | -2574.2% | -6556.9% | -2096.5% | -15.8% | |
| EV / EBIT | -2.9x | -2.4x | -1.5x | -5.2x | |
| Net Income | $-130.9M | $-136.7M | $-126.6M | $-9.6M | |
| YoY % | -36.6% | -4.4% | +7.4% | +92.4% | |
| Net Margin | -2518.4% | -6115.1% | -1920.9% | -8.8% | |
| EPS (GAAP) | -$2.27 | -$2.30 | -$1.61 | -$0.14 | |
| YoY % | +23.3% | -1.3% | +30.0% | +91.3% |