STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2M | $253.8M | $82.8M | $31.5M | $129,000 | |
| YoY % | -97.4% | +20930.7% | -67.4% | -61.9% | — | |
| P / Sales | 228.8x | 0.5x | 0.8x | 9.6x | 1344.4x | |
| EV / Sales | 228.6x | 0.6x | 1.0x | 10.1x | 1423.7x | |
| Gross Profit, Adj. | $0 | $5.3M | $646,000 | $342,000 | $129,000 | |
| YoY % | -100.0% | — | -87.7% | -47.1% | — | |
| Margin % | 0.0% | 2.1% | 0.8% | 1.1% | 100.0% | |
| EV / Gross Profit | — | 30.7x | 122.5x | 929.0x | 1423.7x | |
| EBITDA, Adj. | $-271,000 | $-38.2M | $-46.3M | $-18.5M | $-27.7M | |
| YoY % | -103.8% | -13985.2% | -21.2% | +60.0% | -82.3% | |
| Margin % | -22.5% | -15.0% | -55.8% | -58.7% | -21473.6% | |
| EV / EBITDA | -1018.4x | -4.2x | -1.7x | -17.2x | -6.6x | |
| EBIT | $-276,000 | $-182.6M | $-47.9M | $-21.0M | $-31.6M | |
| YoY % | -102.9% | -66064.1% | +73.7% | +56.2% | -65.0% | |
| Margin % | -22.9% | -71.9% | -57.9% | -66.5% | -24489.9% | |
| EV / EBIT | -999.9x | -0.9x | -1.7x | -15.1x | -5.8x | |
| Net Income | $-166,000 | $-196.6M | $-84.7M | $-53.6M | $-53.9M | |
| YoY % | -50.9% | -118321.1% | +56.9% | +36.8% | -31.6% | |
| Net Margin | -13.8% | -77.4% | -102.3% | -169.9% | -41788.4% | |
| EPS (GAAP) | -$891.00 | -$695790.00 | -$171387.00 | -$4213.21 | -$24.20 | |
| YoY % | -46.7% | -77990.9% | +75.4% | +97.5% | +96.9% |