STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $285,000 | $1.4M | $1.6M | $1.5M | $398,000 | |
| YoY % | — | +378.2% | +14.3% | -1.5% | -74.1% | |
| P / Sales | 198.7x | 68.5x | 166.2x | 8.8x | 12.0x | |
| EV / Sales | 110.3x | 66.1x | 186.0x | 18.0x | 89.7x | |
| Gross Profit, Adj. | $285,000 | $1.4M | $1.6M | $1.5M | $398,000 | |
| YoY % | — | +378.2% | +14.3% | -1.5% | -74.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 110.3x | 66.1x | 186.0x | 18.0x | 89.7x | |
| EBITDA, Adj. | $-42.6M | $-53.9M | $-65.3M | $-60.3M | $-29.1M | |
| YoY % | -92.7% | -26.5% | -21.0% | +7.6% | +51.7% | |
| Margin % | -14952.3% | -3956.2% | -4188.1% | -3928.4% | -7310.1% | |
| EV / EBITDA | -0.7x | -1.7x | -4.4x | -0.5x | -1.2x | |
| EBIT | $-43.6M | $-56.3M | $-67.1M | $-96.3M | $-31.0M | |
| YoY % | -96.4% | -29.1% | -19.2% | -43.5% | +67.8% | |
| Margin % | -15303.5% | -4131.0% | -4308.1% | -6280.8% | -7794.5% | |
| EV / EBIT | -0.7x | -1.6x | -4.3x | -0.3x | -1.2x | |
| Net Income | $-43.5M | $-55.3M | $-62.7M | $-93.4M | $-28.9M | |
| YoY % | -95.6% | -27.0% | -13.4% | -49.1% | +69.0% | |
| Net Margin | -15267.7% | -4055.6% | -4023.1% | -6090.9% | -7266.1% | |
| EPS (GAAP) | -$167.50 | -$91.50 | -$63.00 | -$71.75 | -$18.62 | |
| YoY % | -29.3% | +45.4% | +31.1% | -13.9% | +74.0% |