STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $46.8M | $38.0M | $26.6M | $25.7M | |
| YoY % | — | -18.8% | -30.0% | -3.6% | |
| P / Sales | 18.7x | 58.0x | 36.7x | 35.1x | |
| EV / Sales | 14.0x | 55.2x | 35.5x | 35.8x | |
| Gross Profit, Adj. | $2.9M | $-5.8M | $-12.8M | $-4.4M | |
| YoY % | — | -298.8% | -121.5% | +65.3% | |
| Margin % | 6.2% | -15.2% | -48.0% | -17.3% | |
| EV / Gross Profit | 225.0x | -363.4x | -74.0x | -207.1x | |
| EBITDA, Adj. | $-80.6M | $-110.2M | $-100.3M | $-65.3M | |
| YoY % | — | -36.7% | +8.9% | +34.9% | |
| Margin % | -172.0% | -289.7% | -376.7% | -254.5% | |
| EV / EBITDA | -8.1x | -19.0x | -9.4x | -14.1x | |
| EBIT | $-85.0M | $-116.0M | $-110.4M | $-75.5M | |
| YoY % | — | -36.5% | +4.9% | +31.6% | |
| Margin % | -181.4% | -305.0% | -414.4% | -294.0% | |
| EV / EBIT | -7.7x | -18.1x | -8.6x | -12.2x | |
| Net Income | $-78.9M | $-109.5M | $-93.9M | $-75.1M | |
| YoY % | — | -38.8% | +14.3% | +20.0% | |
| Net Margin | -168.6% | -288.1% | -352.7% | -292.6% | |
| EPS (GAAP) | -$0.46 | -$0.54 | -$0.46 | -$0.37 | |
| YoY % | — | -17.4% | +14.8% | +19.6% |