STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $862,165 | $178,150 | $1.3M | $3.0M | $1.6M | |
| YoY % | +327.4% | -79.3% | +615.4% | +136.7% | -48.5% | |
| P / Sales | 75.4x | 123.3x | 46.7x | 44.1x | 88.8x | |
| EV / Sales | 108.0x | 354.3x | 65.8x | 54.2x | 115.7x | |
| Gross Profit, Adj. | $590,083 | $178,150 | $1.3M | $2.6M | $-1.1M | |
| YoY % | +293.9% | -69.8% | +615.4% | +101.2% | -141.9% | |
| Margin % | 68.4% | 100.0% | 100.0% | 85.0% | -69.1% | |
| EV / Gross Profit | 157.8x | 354.3x | 65.8x | 63.8x | -167.5x | |
| EBITDA, Adj. | $-5.4M | $-17.1M | $-17.4M | $-29.2M | $-34.1M | |
| YoY % | -27.2% | -215.2% | -2.0% | -67.7% | -16.5% | |
| Margin % | -628.7% | -9592.1% | -1367.8% | -969.4% | -2192.3% | |
| EV / EBITDA | -17.2x | -3.7x | -4.8x | -5.6x | -5.3x | |
| EBIT | $-12.8M | $-33.5M | $-19.9M | $-40.5M | $-38.3M | |
| YoY % | -133.8% | -162.0% | +40.6% | -103.3% | +5.2% | |
| Margin % | -1484.7% | -18828.9% | -1562.2% | -1341.8% | -2468.1% | |
| EV / EBIT | -7.3x | -1.9x | -4.2x | -4.0x | -4.7x | |
| Net Income | $-24.6M | $-45.9M | $9.2M | $-53.3M | $-43.1M | |
| YoY % | -264.6% | -86.9% | +119.9% | -682.0% | +19.2% | |
| Net Margin | -2851.4% | -25792.2% | 718.9% | -1767.9% | -2772.3% | |
| EPS (GAAP) | -$4.90 | -$6.20 | $0.87 | -$3.21 | -$1.17 | |
| YoY % | -200.0% | -26.5% | +114.0% | -469.0% | +63.6% |