STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $0 | $1.5M | $370,000 | $109,000 | $144,000 | |
| YoY % | -100.0% | — | -75.3% | -70.5% | +32.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $0 | $1.5M | $370,000 | $109,000 | $139,000 | |
| YoY % | -100.0% | — | -75.3% | -70.5% | +27.5% | |
| Margin % | — | 100.0% | 100.0% | 100.0% | 96.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-16.8M | $-11.3M | $-17.4M | $-14.8M | $-12.3M | |
| YoY % | +17.4% | +32.5% | -53.8% | +15.1% | +16.6% | |
| Margin % | — | -755.8% | -4713.0% | -13583.5% | -8576.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-16.8M | $-11.5M | $-17.7M | $-15.1M | $-12.6M | |
| YoY % | +21.6% | +31.8% | -54.5% | +14.9% | +16.4% | |
| Margin % | — | -765.3% | -4792.2% | -13840.4% | -8761.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-16.8M | $-11.4M | $-17.3M | $-14.7M | $-2.5M | |
| YoY % | +10.1% | +32.0% | -50.8% | +15.0% | +83.0% | |
| Net Margin | — | -763.2% | -4664.6% | -13459.6% | -1727.8% | |
| EPS (GAAP) | -$29.28 | -$1.32 | -$23.76 | -$19.25 | -$1.70 | |
| YoY % | +12.9% | +95.5% | -1700.0% | +19.0% | +91.2% |