STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3M | $6.3M | $7.7M | $86.5M | $41.2M | |
| YoY % | -8.2% | — | +21.8% | +1024.8% | -52.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $5.8M | $5.8M | $6.9M | $84.3M | $31.8M | |
| YoY % | -11.0% | — | +19.4% | +1126.5% | -62.3% | |
| Margin % | 91.2% | 91.2% | 89.4% | 97.5% | 77.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-460.9M | $-460.9M | $-545.9M | $-545.1M | $-409.5M | |
| YoY % | +34.7% | — | -18.4% | +0.1% | +24.9% | |
| Margin % | -7306.7% | -7306.7% | -7102.1% | -630.5% | -992.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-460.9M | $-460.9M | $-547.0M | $-579.8M | $-432.4M | |
| YoY % | +34.9% | — | -18.7% | -6.0% | +25.4% | |
| Margin % | -7306.7% | -7306.7% | -7116.7% | -670.7% | -1048.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-457.9M | $-457.9M | $-532.8M | $-541.5M | $-400.7M | |
| YoY % | +32.7% | — | -16.4% | -1.6% | +26.0% | |
| Net Margin | -7258.9% | -7258.9% | -6931.9% | -626.3% | -971.5% | |
| EPS (GAAP) | -$7.80 | -$7.80 | -$8.98 | -$9.05 | -$6.59 | |
| YoY % | +41.7% | — | -15.1% | -0.8% | +27.2% |