STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $500,000 | $377,000 | $2.5M | $3.0M | $71,000 | |
| YoY % | — | -24.6% | +550.4% | +22.1% | -97.6% | |
| P / Sales | 381.4x | 115.8x | 12.0x | 13.7x | 62.6x | |
| EV / Sales | 242.0x | 124.6x | 27.3x | 25.9x | 273.5x | |
| Gross Profit, Adj. | $-85,000 | $-3.2M | $-4.0M | $-1.8M | $-147,000 | |
| YoY % | — | -3708.2% | -22.6% | +53.5% | +92.0% | |
| Margin % | -17.0% | -858.6% | -161.8% | -61.6% | -207.0% | |
| EV / Gross Profit | -1423.4x | -14.5x | -16.8x | -42.0x | -132.1x | |
| EBITDA, Adj. | $-54.2M | $-88.6M | $-65.9M | $-43.3M | $-21.7M | |
| YoY % | -132.2% | -63.6% | +25.7% | +34.3% | +49.9% | |
| Margin % | -10833.4% | -23509.3% | -2686.1% | -1445.4% | -30564.8% | |
| EV / EBITDA | -2.2x | -0.5x | -1.0x | -1.8x | -0.9x | |
| EBIT | $-54.4M | $-91.1M | $-68.8M | $-44.5M | $-21.8M | |
| YoY % | -132.9% | -67.5% | +24.5% | +35.3% | +51.0% | |
| Margin % | -10878.6% | -24161.0% | -2805.7% | -1485.4% | -30712.7% | |
| EV / EBIT | -2.2x | -0.5x | -1.0x | -1.7x | -0.9x | |
| Net Income | $-50.6M | $-89.3M | $-66.3M | $32.0M | $-3.8M | |
| YoY % | -46.5% | -76.3% | +25.8% | +148.2% | -111.8% | |
| Net Margin | -10126.0% | -23677.5% | -2702.7% | 1067.3% | -5315.5% | |
| EPS (GAAP) | -$292.50 | -$450.90 | -$274.80 | $14.90 | -$5.63 | |
| YoY % | +11.0% | -54.2% | +39.1% | +105.4% | -137.8% |