STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $39.4M | $81.0M | $95.5M | $100.6M | |
| YoY % | — | +105.6% | +17.9% | +5.4% | |
| P / Sales | 38.7x | 10.8x | 27.8x | 16.0x | |
| EV / Sales | 30.8x | 8.6x | 29.3x | 14.3x | |
| Gross Profit, Adj. | $39.4M | $-65.2M | $-43.0M | $-6.8M | |
| YoY % | — | -265.5% | +34.1% | +84.3% | |
| Margin % | 100.0% | -80.5% | -45.0% | -6.7% | |
| EV / Gross Profit | 30.8x | -10.7x | -65.1x | -212.1x | |
| EBITDA, Adj. | $-32.4M | $-129.5M | $-117.2M | $-98.8M | |
| YoY % | — | -299.8% | +9.5% | +15.7% | |
| Margin % | -82.3% | -160.0% | -122.8% | -98.2% | |
| EV / EBITDA | -37.4x | -5.4x | -23.9x | -14.5x | |
| EBIT | $-35.6M | $-135.5M | $-130.9M | $-126.7M | |
| YoY % | — | -280.7% | +3.5% | +3.2% | |
| Margin % | -90.4% | -167.4% | -137.0% | -125.9% | |
| EV / EBIT | -34.1x | -5.2x | -21.4x | -11.3x | |
| Net Income | $-11.4M | $-116.4M | $-338.4M | $-81.8M | |
| YoY % | — | -920.9% | -190.6% | +75.8% | |
| Net Margin | -29.0% | -143.8% | -354.4% | -81.3% | |
| EPS (GAAP) | -$0.05 | -$0.58 | -$1.66 | -$0.32 | |
| YoY % | — | -1060.0% | -186.2% | +80.7% |