STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.1M | $4.6M | $17.5M | $-31.3M | $833,247 | |
| YoY % | +3.4% | -42.3% | +276.4% | -278.8% | +102.7% | |
| P / Sales | 246.5x | 14882.1x | 5267.1x | -1920.6x | 28620.6x | |
| EV / Sales | 256.2x | 14892.4x | 5268.1x | -1921.0x | 28635.3x | |
| Gross Profit, Adj. | $8.1M | $4.6M | $17.5M | $-31.3M | $833,247 | |
| YoY % | +3.4% | -42.3% | +276.4% | -278.8% | +102.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 256.2x | 14892.4x | 5268.1x | -1921.0x | 28635.3x | |
| EBITDA, Adj. | $-15.0M | $-21.7M | $-4.6M | $-50.2M | $-8.6M | |
| YoY % | -212.9% | -45.0% | +78.7% | -982.4% | +82.9% | |
| Margin % | -186.0% | -467.3% | -26.5% | 160.5% | -1030.7% | |
| EV / EBITDA | -137.7x | -3187.0x | -19878.3x | -1197.0x | -2778.3x | |
| EBIT | $-16.3M | $-24.1M | $-7.0M | $-53.2M | $-11.1M | |
| YoY % | -237.1% | -47.7% | +70.9% | -659.2% | +79.2% | |
| Margin % | -202.1% | -517.3% | -40.0% | 169.9% | -1329.9% | |
| EV / EBIT | -126.8x | -2878.8x | -13171.1x | -1130.8x | -2153.2x | |
| Net Income | $-8.1M | $-32.2M | $-14.5M | $-27.9M | $-8.5M | |
| YoY % | -216.1% | -295.0% | +55.0% | -92.8% | +69.6% | |
| Net Margin | -101.1% | -691.6% | -82.6% | 89.1% | -1018.3% | |
| EPS (GAAP) | -$175.50 | -$9.10 | -$0.12 | -$0.05 | — | |
| YoY % | +97.8% | +94.8% | +98.7% | +58.3% | — |