STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.0M | $3.6M | $1.5M | $202,000 | $233,000 | |
| YoY % | — | +21.3% | -59.9% | -86.2% | +15.3% | |
| P / Sales | 175.5x | 23.7x | 8.5x | 45.6x | 182.6x | |
| EV / Sales | 176.6x | 29.3x | 14.2x | 54.2x | 37.6x | |
| Gross Profit, Adj. | $-630,000 | $-5.1M | $-13.9M | $-576,000 | $-321,000 | |
| YoY % | — | -707.1% | -172.5% | +95.8% | +44.3% | |
| Margin % | -21.0% | -139.4% | -946.4% | -285.1% | -137.8% | |
| EV / Gross Profit | -842.9x | -21.0x | -1.5x | -19.0x | -27.3x | |
| EBITDA, Adj. | $-62.2M | $-96.0M | $-76.2M | $-35.7M | $-31.6M | |
| YoY % | — | -54.4% | +20.6% | +53.2% | +11.5% | |
| Margin % | -2069.2% | -2633.6% | -5207.7% | -17672.8% | -13551.9% | |
| EV / EBITDA | -8.5x | -1.1x | -0.3x | -0.3x | -0.3x | |
| EBIT | $-63.2M | $-98.8M | $-87.8M | $-35.8M | $-31.7M | |
| YoY % | — | -56.3% | +11.2% | +59.2% | +11.4% | |
| Margin % | -2102.9% | -2709.3% | -5995.6% | -17736.6% | -13618.5% | |
| EV / EBIT | -8.4x | -1.1x | -0.2x | -0.3x | -0.3x | |
| Net Income | $-65.0M | $-98.7M | $-87.1M | $-35.5M | $-34.0M | |
| YoY % | — | -51.8% | +11.7% | +59.3% | +4.2% | |
| Net Margin | -2162.0% | -2706.7% | -5951.2% | -17554.5% | -14574.2% | |
| EPS (GAAP) | -$18.00 | -$18.82 | -$14.95 | -$4.89 | -$1.47 | |
| YoY % | — | -4.6% | +20.6% | +67.3% | +69.9% |