STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $33.1M | $52.1M | $36.3M | $57.9M | $67.7M | |
| YoY % | -43.0% | +57.7% | -30.4% | +59.6% | +16.9% | |
| P / Sales | 253.6x | 51.2x | 75.4x | 19.9x | 14.4x | |
| EV / Sales | 257.6x | 46.6x | 76.1x | 22.2x | 14.6x | |
| Gross Profit, Adj. | $33.1M | $52.1M | $36.3M | $57.9M | $67.7M | |
| YoY % | -43.0% | +57.7% | -30.4% | +59.6% | +16.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 257.6x | 46.6x | 76.1x | 22.2x | 14.6x | |
| EBITDA, Adj. | $-261.0M | $-450.6M | $-506.3M | $-524.0M | $-431.2M | |
| YoY % | -100.3% | -72.7% | -12.4% | -3.5% | +17.7% | |
| Margin % | -789.5% | -864.5% | -1395.8% | -905.3% | -637.2% | |
| EV / EBITDA | -32.6x | -5.4x | -5.5x | -2.4x | -2.3x | |
| EBIT | $-267.9M | $-471.6M | $-515.3M | $-534.3M | $-441.0M | |
| YoY % | -96.1% | -76.1% | -9.3% | -3.7% | +17.5% | |
| Margin % | -810.4% | -904.9% | -1420.5% | -923.1% | -651.7% | |
| EV / EBIT | -31.8x | -5.1x | -5.4x | -2.4x | -2.2x | |
| Net Income | $-267.9M | $-474.2M | $-481.2M | $-519.0M | $-412.7M | |
| YoY % | -99.6% | -77.0% | -1.5% | -7.9% | +20.5% | |
| Net Margin | -810.5% | -909.8% | -1326.5% | -896.8% | -609.9% | |
| EPS (GAAP) | -$3.78 | -$6.16 | -$5.42 | -$5.25 | -$3.81 | |
| YoY % | -57.5% | -63.0% | +12.0% | +3.1% | +27.4% |