STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $7.2M | $8.8M | $8.8M | $24.6M | |
| YoY % | — | +22.1% | +0.8% | +178.5% | |
| P / Sales | 24.0x | 13.0x | 182.8x | 341.6x | |
| EV / Sales | 30.6x | 17.8x | 178.2x | 318.4x | |
| Gross Profit, Adj. | $4.3M | $4.6M | $5.6M | $20.3M | |
| YoY % | — | +8.8% | +20.4% | +265.0% | |
| Margin % | 59.2% | 52.8% | 63.0% | 82.6% | |
| EV / Gross Profit | 51.7x | 33.7x | 282.8x | 385.5x | |
| EBITDA, Adj. | $-58.0M | $-79.5M | $-76.1M | $-98.8M | |
| YoY % | — | -37.0% | +4.2% | -29.8% | |
| Margin % | -809.1% | -907.7% | -862.3% | -401.9% | |
| EV / EBITDA | -3.8x | -2.0x | -20.7x | -79.2x | |
| EBIT | $-59.5M | $-80.5M | $-77.2M | $-100.4M | |
| YoY % | — | -35.5% | +4.1% | -30.0% | |
| Margin % | -828.9% | -919.7% | -874.8% | -408.2% | |
| EV / EBIT | -3.7x | -1.9x | -20.4x | -78.0x | |
| Net Income | $-53.7M | $-82.7M | $-143.9M | $-355.1M | |
| YoY % | — | -54.0% | -73.9% | -146.8% | |
| Net Margin | -748.7% | -944.5% | -1630.0% | -1444.1% | |
| EPS (GAAP) | -$0.45 | -$0.60 | -$0.75 | -$1.11 | |
| YoY % | — | -33.3% | -25.0% | -48.0% |