STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.3M | $9.2M | $9.6M | $10.9M | $18.8M | |
| YoY % | +37.4% | -1.1% | +3.6% | +14.0% | +72.1% | |
| P / Sales | 105.6x | 114.5x | 70.0x | 297.8x | 529.6x | |
| EV / Sales | 76.2x | 84.2x | 64.0x | 290.3x | 523.6x | |
| Gross Profit, Adj. | $9.3M | $9.2M | $9.6M | $10.9M | $18.8M | |
| YoY % | +37.4% | -1.1% | +3.6% | +14.0% | +72.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 76.2x | 84.2x | 64.0x | 290.3x | 523.6x | |
| EBITDA, Adj. | $-116.7M | $-177.5M | $-233.5M | $-376.2M | $-741.8M | |
| YoY % | -165.8% | -52.1% | -31.5% | -61.1% | -97.2% | |
| Margin % | -1251.5% | -1924.6% | -2442.4% | -3452.0% | -3955.2% | |
| EV / EBITDA | -6.1x | -4.4x | -2.6x | -8.4x | -13.2x | |
| EBIT | $-118.1M | $-178.9M | $-235.6M | $-378.9M | $-745.9M | |
| YoY % | -166.6% | -51.6% | -31.7% | -60.8% | -96.9% | |
| Margin % | -1265.8% | -1939.6% | -2464.4% | -3477.4% | -3977.3% | |
| EV / EBIT | -6.0x | -4.3x | -2.6x | -8.3x | -13.2x | |
| Net Income | $-118.0M | $-174.0M | $-212.2M | $-322.3M | $-684.6M | |
| YoY % | -166.1% | -47.4% | -22.0% | -51.9% | -112.4% | |
| Net Margin | -1265.4% | -1886.3% | -2219.9% | -2957.7% | -3650.4% | |
| EPS (GAAP) | -$2.85 | -$3.34 | -$2.91 | -$2.89 | -$4.97 | |
| YoY % | -39.0% | -17.2% | +12.9% | +0.7% | -72.0% |