STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $47.2M | $23.9M | $3.2M | $25.8M | |
| YoY % | — | -49.4% | -86.7% | +713.5% | |
| P / Sales | 5.8x | 10.5x | 48.1x | 24.1x | |
| EV / Sales | 7.9x | 14.8x | 87.5x | 28.5x | |
| Gross Profit, Adj. | $5.5M | $-503,398.24 | $-151,211.68 | $15.8M | |
| YoY % | — | -109.2% | +70.0% | +10518.4% | |
| Margin % | 11.6% | -2.1% | -4.8% | 60.9% | |
| EV / Gross Profit | 68.3x | -702.4x | -1839.1x | 46.8x | |
| EBITDA, Adj. | $-61.0M | $-44.9M | $-34.0M | $-34.5M | |
| YoY % | — | +26.3% | +24.3% | -1.3% | |
| Margin % | -129.2% | -188.3% | -1070.9% | -133.4% | |
| EV / EBITDA | -6.1x | -7.9x | -8.2x | -21.4x | |
| EBIT | $-172.7M | $-158.1M | $-43.5M | $-59.5M | |
| YoY % | — | +8.5% | +72.5% | -37.0% | |
| Margin % | -365.8% | -662.3% | -1368.2% | -230.4% | |
| EV / EBIT | -2.2x | -2.2x | -6.4x | -12.4x | |
| Net Income | $-141.8M | $-137.3M | $-60.2M | $-123.1M | |
| YoY % | — | +3.2% | +56.2% | -104.7% | |
| Net Margin | -300.5% | -575.1% | -1893.5% | -476.4% | |
| EPS (GAAP) | -$2.23 | -$1.67 | -$0.64 | -$0.69 | |
| YoY % | — | +25.1% | +61.7% | -7.8% |