STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $189.0M | $154.0M | $7.0M | $42.0M | $80.0M | |
| YoY % | -33.0% | -18.5% | -95.5% | +500.0% | +90.5% | |
| P / Sales | 4.1x | 4.1x | 39.7x | 7.3x | 4.4x | |
| EV / Sales | 29.7x | 31.2x | 632.0x | 106.3x | 56.6x | |
| Gross Profit, Adj. | $-167.0M | $108.0M | $-175.0M | $-146.0M | $96.0M | |
| YoY % | +35.3% | +164.7% | -262.0% | +16.6% | +165.8% | |
| Margin % | -88.4% | 70.1% | -2500.0% | -347.6% | 120.0% | |
| EV / Gross Profit | -33.6x | 44.6x | -25.3x | -30.6x | 47.1x | |
| EBITDA, Adj. | $-264.0M | $32.0M | $-273.0M | $-232.0M | $16.0M | |
| YoY % | +24.6% | +112.1% | -953.1% | +15.0% | +106.9% | |
| Margin % | -139.7% | 20.8% | -3900.0% | -552.4% | 20.0% | |
| EV / EBITDA | -21.3x | 150.4x | -16.2x | -19.2x | 282.8x | |
| EBIT | $-264.0M | $32.0M | $-273.0M | $-232.0M | $16.0M | |
| YoY % | +24.6% | +112.1% | -953.1% | +15.0% | +106.9% | |
| Margin % | -139.7% | 20.8% | -3900.0% | -552.4% | 20.0% | |
| EV / EBIT | -21.3x | 150.4x | -16.2x | -19.2x | 282.8x | |
| Net Income | $-445.0M | $-195.0M | $-491.0M | $-447.0M | $-177.0M | |
| YoY % | +23.0% | +56.2% | -151.8% | +9.0% | +60.4% | |
| Net Margin | -235.4% | -126.6% | -7014.3% | -1064.3% | -221.3% | |
| EPS (GAAP) | -$8.99 | -$3.92 | -$10.18 | -$9.43 | -$3.58 | |
| YoY % | +8.1% | +56.4% | -159.7% | +7.4% | +62.0% |