STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $330,000 | $299,000 | $3.1M | $2.1M | $1.1M | |
| YoY % | — | -9.4% | +933.1% | -31.6% | -47.5% | |
| P / Sales | 898.3x | 237.0x | 1.6x | 5.7x | 2.7x | |
| EV / Sales | 576.8x | 212.6x | 6.6x | 13.3x | 12.1x | |
| Gross Profit, Adj. | $465,000 | $273,000 | $2.2M | $2.0M | $1.1M | |
| YoY % | — | -41.3% | +718.3% | -8.3% | -45.9% | |
| Margin % | 140.9% | 91.3% | 72.3% | 96.9% | 99.8% | |
| EV / Gross Profit | 409.3x | 232.9x | 9.1x | 13.7x | 12.1x | |
| EBITDA, Adj. | $-97.4M | $-90.2M | $-67.3M | $-28.8M | $-26.0M | |
| YoY % | — | +7.4% | +25.4% | +57.2% | +9.9% | |
| Margin % | -29510.3% | -30162.2% | -2178.0% | -1363.6% | -2338.9% | |
| EV / EBITDA | -2.0x | -0.7x | -0.3x | -1.0x | -0.5x | |
| EBIT | $-99.8M | $-95.8M | $-68.2M | $-29.7M | $-27.3M | |
| YoY % | — | +4.0% | +28.8% | +56.5% | +8.2% | |
| Margin % | -30230.6% | -32031.8% | -2206.9% | -1404.1% | -2455.4% | |
| EV / EBIT | -1.9x | -0.7x | -0.3x | -0.9x | -0.5x | |
| Net Income | $120.7M | $-95.4M | $-68.9M | $-34.9M | $-30.6M | |
| YoY % | — | -179.1% | +27.8% | +49.3% | +12.5% | |
| Net Margin | 36561.8% | -31921.1% | -2231.1% | -1653.1% | -2755.4% | |
| EPS (GAAP) | $21241.50 | -$14626.65 | -$5782.69 | -$414.01 | -$49.10 | |
| YoY % | — | -168.9% | +60.5% | +92.8% | +88.1% |