STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $107,000 | $98,000 | $391,000 | $592,000 | $319,000 | |
| YoY % | +197.2% | -8.4% | +299.0% | +51.4% | -46.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $-29,000 | $-398,000 | $-233,000 | $-204,000 | $-250,000 | |
| YoY % | -61.1% | -1272.4% | +41.5% | +12.4% | -22.5% | |
| Margin % | -27.1% | -406.1% | -59.6% | -34.5% | -78.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-23.2M | $-18.4M | $-17.2M | $-17.0M | $-11.2M | |
| YoY % | -23.7% | +20.7% | +6.5% | +1.2% | +34.0% | |
| Margin % | -21694.4% | -18790.8% | -4404.9% | -2874.0% | -3520.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-23.4M | $-19.0M | $-17.9M | $-17.9M | $-11.9M | |
| YoY % | -23.8% | +18.7% | +5.9% | +0.4% | +33.3% | |
| Margin % | -21902.8% | -19435.7% | -4584.1% | -3015.4% | -3732.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-23.1M | $-19.3M | $-25.2M | $-18.6M | $-12.9M | |
| YoY % | -3.7% | +16.6% | -30.7% | +26.1% | +30.8% | |
| Net Margin | -21575.7% | -19650.0% | -6439.4% | -3141.4% | -4033.5% | |
| EPS (GAAP) | -$13.80 | -$9.00 | -$161.10 | -$86.15 | -$15.89 | |
| YoY % | +37.4% | +34.8% | -1690.0% | +46.5% | +81.6% |