STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $763,000 | $3.9M | $3.9M | $5.7M | $4.6M | |
| YoY % | — | +414.5% | -1.6% | +46.8% | -19.3% | |
| P / Sales | 270.5x | 78.7x | 125.8x | 333.5x | 483.5x | |
| EV / Sales | 187.7x | 71.8x | 125.9x | 346.2x | 546.6x | |
| Gross Profit, Adj. | $-17.6M | $-7.9M | $-8.9M | $-5.1M | $-4.0M | |
| YoY % | — | +55.3% | -12.7% | +42.5% | +22.3% | |
| Margin % | -2310.2% | -200.7% | -230.0% | -90.1% | -86.7% | |
| EV / Gross Profit | -8.1x | -35.8x | -54.7x | -384.3x | -630.0x | |
| EBITDA, Adj. | $-40.6M | $-61.9M | $-58.7M | $-54.9M | $-62.5M | |
| YoY % | — | -52.2% | +5.1% | +6.6% | -13.9% | |
| Margin % | -5327.3% | -1575.8% | -1520.1% | -967.7% | -1366.3% | |
| EV / EBITDA | -3.5x | -4.6x | -8.3x | -35.8x | -40.0x | |
| EBIT | $-42.4M | $-65.5M | $-63.5M | $-60.1M | $-70.2M | |
| YoY % | — | -54.5% | +3.1% | +5.4% | -16.9% | |
| Margin % | -5560.8% | -1669.3% | -1645.0% | -1060.1% | -1535.8% | |
| EV / EBIT | -3.4x | -4.3x | -7.7x | -32.7x | -35.6x | |
| Net Income | $-158.5M | $-40.1M | $-71.7M | $-101.9M | $-189.3M | |
| YoY % | — | +74.7% | -78.8% | -42.0% | -85.8% | |
| Net Margin | -20772.9% | -1021.8% | -1857.5% | -1797.1% | -4138.5% | |
| EPS (GAAP) | -$6.73 | -$0.40 | -$0.66 | -$0.84 | -$1.42 | |
| YoY % | — | +94.1% | -65.0% | -27.3% | -69.0% |