STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $102.7M | $14.1M | $45.6M | $22.5M | |
| YoY % | — | -86.3% | +223.4% | -50.6% | |
| P / Sales | 2.1x | 69.7x | 53.2x | 184.6x | |
| EV / Sales | -2.0x | 49.7x | 38.6x | 166.7x | |
| Gross Profit, Adj. | $102.7M | $14.1M | $45.6M | $22.5M | |
| YoY % | — | -86.3% | +223.4% | -50.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | -2.0x | 49.7x | 38.6x | 166.7x | |
| EBITDA, Adj. | $-3.5M | $-182.9M | $-176.2M | $-225.5M | |
| YoY % | — | -5055.5% | +3.7% | -28.0% | |
| Margin % | -3.5% | -1298.2% | -386.7% | -1001.9% | |
| EV / EBITDA | 58.5x | -3.8x | -10.0x | -16.6x | |
| EBIT | $-3.6M | $-183.0M | $-176.3M | $-225.7M | |
| YoY % | — | -5043.9% | +3.6% | -28.0% | |
| Margin % | -3.5% | -1298.6% | -386.9% | -1002.9% | |
| EV / EBIT | 58.3x | -3.8x | -10.0x | -16.6x | |
| Net Income | $-22.6M | $-176.9M | $-241.6M | $-203.8M | |
| YoY % | — | -681.7% | -36.5% | +15.6% | |
| Net Margin | -22.0% | -1255.8% | -530.3% | -905.7% | |
| EPS (GAAP) | -$1.19 | -$2.15 | -$2.66 | -$1.72 | |
| YoY % | — | -80.7% | -23.7% | +35.3% |