STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $136,000 | $358,000 | $373,000 | $682,000 | |
| YoY % | — | +163.2% | +4.2% | +82.8% | |
| P / Sales | 410.0x | 166.4x | 4165.5x | 2474.6x | |
| EV / Sales | 469.4x | 176.5x | 4077.9x | 1423.0x | |
| Gross Profit, Adj. | $75,000 | $162,000 | $112,000 | $67,000 | |
| YoY % | +146.5% | +116.0% | -30.9% | -40.2% | |
| Margin % | 55.1% | 45.3% | 30.0% | 9.8% | |
| EV / Gross Profit | 851.1x | 390.0x | 13580.9x | 14484.5x | |
| EBITDA, Adj. | $-26.8M | $-22.9M | $-22.1M | $-46.7M | |
| YoY % | -55.0% | +14.4% | +3.5% | -110.8% | |
| Margin % | -19692.6% | -6406.7% | -5935.4% | -6843.7% | |
| EV / EBITDA | -2.4x | -2.8x | -68.7x | -20.8x | |
| EBIT | $-28.6M | $-26.2M | $-25.9M | $-51.1M | |
| YoY % | -65.7% | +8.4% | +1.2% | -96.9% | |
| Margin % | -21062.5% | -7330.4% | -6953.6% | -7489.3% | |
| EV / EBIT | -2.2x | -2.4x | -58.6x | -19.0x | |
| Net Income | $-26.9M | $-27.9M | $-68.5M | $-18.7M | |
| YoY % | +3.7% | -3.8% | -145.8% | +72.8% | |
| Net Margin | -19755.1% | -7788.5% | -18375.9% | -2738.1% | |
| EPS (GAAP) | -$0.73 | -$0.42 | -$0.73 | -$0.11 | |
| YoY % | +24.0% | +42.5% | -73.8% | +84.9% |