STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $82,000 | $268,000 | $306,000 | $77,000 | $81,000 | |
| YoY % | — | +226.8% | +14.2% | -74.8% | +5.2% | |
| P / Sales | 1257.0x | 151.3x | 608.7x | 3505.2x | 1735.8x | |
| EV / Sales | 641.5x | 104.6x | 678.7x | 3774.4x | 2014.6x | |
| Gross Profit, Adj. | $45,000 | $75,000 | $96,000 | $-5,000 | $-83,000 | |
| YoY % | — | +66.7% | +28.0% | -105.2% | -1560.0% | |
| Margin % | 54.9% | 28.0% | 31.4% | -6.5% | -102.5% | |
| EV / Gross Profit | 1169.0x | 373.9x | 2163.2x | -58125.3x | -1966.1x | |
| EBITDA, Adj. | $-34.7M | $-44.4M | $-38.9M | $-35.8M | $-35.6M | |
| YoY % | — | -27.9% | +12.4% | +8.0% | +0.7% | |
| Margin % | -42361.0% | -16579.9% | -12719.3% | -46496.1% | -43906.2% | |
| EV / EBITDA | -1.5x | -0.6x | -5.3x | -8.1x | -4.6x | |
| EBIT | $-35.4M | $-45.7M | $-39.8M | $-36.6M | $-36.5M | |
| YoY % | — | -29.0% | +12.8% | +8.0% | +0.4% | |
| Margin % | -43164.6% | -17034.3% | -13013.4% | -47577.9% | -45066.7% | |
| EV / EBIT | -1.5x | -0.6x | -5.2x | -7.9x | -4.5x | |
| Net Income | $-35.0M | $-44.2M | $-36.2M | $-32.9M | $-31.9M | |
| YoY % | — | -26.2% | +18.0% | +9.2% | +2.9% | |
| Net Margin | -42693.9% | -16487.3% | -11843.8% | -42724.7% | -39417.3% | |
| EPS (GAAP) | -$2.33 | -$1.43 | -$1.16 | -$0.99 | -$0.67 | |
| YoY % | — | +38.6% | +18.9% | +14.7% | +32.3% |