STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.7M | $84.7M | $130,000 | $61,000 | $36,000 | |
| YoY % | — | +695.1% | -99.8% | -53.1% | -41.0% | |
| P / Sales | 98.8x | 9.8x | 4073.6x | 2743.4x | 14614.5x | |
| EV / Sales | 89.7x | 9.6x | 3684.6x | 2783.4x | 15494.2x | |
| Gross Profit, Adj. | $10.7M | $84.7M | $130,000 | $61,000 | $36,000 | |
| YoY % | — | +695.1% | -99.8% | -53.1% | -41.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 89.7x | 9.6x | 3684.6x | 2783.4x | 15494.2x | |
| EBITDA, Adj. | $-201.2M | $-169.0M | $-229.5M | $-204.0M | $-192.2M | |
| YoY % | — | +16.0% | -35.8% | +11.2% | +5.7% | |
| Margin % | -1888.8% | -199.6% | -176575.4% | -334347.5% | -533986.1% | |
| EV / EBITDA | -4.8x | -4.8x | -2.1x | -0.8x | -2.9x | |
| EBIT | $-214.8M | $-187.1M | $-249.8M | $-362.1M | $-271.5M | |
| YoY % | — | +12.9% | -33.5% | -44.9% | +25.0% | |
| Margin % | -2016.7% | -220.9% | -192152.3% | -593547.5% | -754302.8% | |
| EV / EBIT | -4.5x | -4.3x | -1.9x | -0.5x | -2.1x | |
| Net Income | $-250.2M | $-183.1M | $-234.6M | $-343.0M | $-274.4M | |
| YoY % | — | +26.8% | -28.1% | -46.2% | +20.0% | |
| Net Margin | -2349.5% | -216.2% | -180486.2% | -562285.2% | -762355.6% | |
| EPS (GAAP) | -$36.80 | -$14.80 | -$18.70 | -$26.23 | -$16.06 | |
| YoY % | — | +59.8% | -26.4% | -40.3% | +38.8% |