STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $208.4M | $1.5M | $392,000 | $566,000 | $7.3M | |
| YoY % | +1551.6% | -99.3% | -73.9% | +44.4% | +1181.3% | |
| P / Sales | 1.0x | 90.9x | 597.8x | 117.0x | 16.6x | |
| EV / Sales | 0.2x | 76.4x | 672.2x | 112.8x | 17.6x | |
| Gross Profit, Adj. | $208.4M | $1.5M | $392,000 | $566,000 | $7.3M | |
| YoY % | +1551.6% | -99.3% | -73.9% | +44.4% | +1181.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 0.2x | 76.4x | 672.2x | 112.8x | 17.6x | |
| EBITDA, Adj. | $124.4M | $-54.2M | $-58.7M | $-61.3M | $-42.2M | |
| YoY % | +254.2% | -143.5% | -8.4% | -4.4% | +31.2% | |
| Margin % | 59.7% | -3604.5% | -14977.8% | -10825.4% | -581.4% | |
| EV / EBITDA | 0.4x | -2.1x | -4.5x | -1.0x | -3.0x | |
| EBIT | $124.2M | $-55.5M | $-59.3M | $-61.9M | $-42.4M | |
| YoY % | +253.3% | -144.7% | -6.7% | -4.4% | +31.4% | |
| Margin % | 59.6% | -3696.4% | -15122.7% | -10933.7% | -585.2% | |
| EV / EBIT | 0.4x | -2.1x | -4.4x | -1.0x | -3.0x | |
| Net Income | $119.8M | $-54.2M | $-52.3M | $-26.4M | $-17.4M | |
| YoY % | +247.9% | -145.2% | +3.4% | +49.5% | +34.1% | |
| Net Margin | 57.5% | -3604.7% | -13351.8% | -4670.1% | -240.1% | |
| EPS (GAAP) | $1.76 | -$0.77 | -$0.73 | -$0.37 | -$0.23 | |
| YoY % | +226.6% | -143.8% | +5.2% | +49.3% | +37.8% |