STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $43,000 | $2.5M | $6.0M | $4.1M | $4.4M | |
| YoY % | — | — | +142.6% | -32.8% | +8.8% | |
| P / Sales | 4776.6x | 107.8x | 26.6x | 53.8x | 91.8x | |
| EV / Sales | 4353.0x | 90.6x | 24.1x | 52.4x | 100.2x | |
| Gross Profit, Adj. | $43,000 | $2.5M | $6.0M | $4.1M | $4.4M | |
| YoY % | — | — | +142.6% | -32.8% | +8.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4353.0x | 90.6x | 24.1x | 52.4x | 100.2x | |
| EBITDA, Adj. | $-21.2M | $-88.6M | $-64.8M | $-52.8M | $-60.5M | |
| YoY % | -50.2% | -53.3% | +26.8% | +18.6% | -14.7% | |
| Margin % | -49262.8% | -3560.7% | -1074.0% | -1301.8% | -1371.6% | |
| EV / EBITDA | -8.8x | -2.5x | -2.2x | -4.0x | -7.3x | |
| EBIT | $-21.3M | $-89.1M | $-65.5M | $-54.8M | $-62.9M | |
| YoY % | -50.3% | -53.5% | +26.4% | +16.4% | -14.9% | |
| Margin % | -49500.0% | -3580.0% | -1085.7% | -1350.4% | -1425.7% | |
| EV / EBIT | -8.8x | -2.5x | -2.2x | -3.9x | -7.0x | |
| Net Income | $-34.4M | $-86.8M | $-63.1M | $-54.1M | $-67.8M | |
| YoY % | -69.8% | -48.7% | +27.3% | +14.3% | -25.5% | |
| Net Margin | -79925.6% | -3488.9% | -1045.0% | -1333.0% | -1537.4% | |
| EPS (GAAP) | -$0.31 | -$0.40 | -$0.26 | -$0.20 | -$0.23 | |
| YoY % | +78.8% | -33.3% | +35.0% | +23.1% | -15.0% |