STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2019 | FY 2020 | FY 2021 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5M | $1.5M | $139.7M | $23.7M | $172.4M | |
| YoY % | — | — | +9109.6% | — | +627.8% | |
| P / Sales | 176.5x | 605.6x | 8.4x | 47.8x | 10.6x | |
| EV / Sales | 181.3x | 561.6x | 7.1x | 59.7x | 12.5x | |
| Gross Profit, Adj. | $1.5M | $1.5M | $139.7M | $22.9M | $165.4M | |
| YoY % | — | — | +9109.6% | — | +623.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 96.5% | 96.0% | |
| EV / Gross Profit | 181.3x | 561.6x | 7.1x | 61.9x | 13.0x | |
| EBITDA, Adj. | $-57.4M | $-71.3M | $26.3M | $-339.7M | $-273.1M | |
| YoY % | +24.2% | -24.2% | +136.8% | -47.7% | +19.6% | |
| Margin % | -3786.9% | -4702.3% | 18.8% | -1434.4% | -158.4% | |
| EV / EBITDA | -4.8x | -11.9x | 37.8x | -4.2x | -7.9x | |
| EBIT | $-57.5M | $-71.4M | $26.2M | $-339.7M | $-273.1M | |
| YoY % | +24.2% | -24.1% | +136.7% | -47.7% | +19.6% | |
| Margin % | -3792.9% | -4708.2% | 18.8% | -1434.4% | -158.4% | |
| EV / EBIT | -4.8x | -11.9x | 37.9x | -4.2x | -7.9x | |
| Net Income | $-56.0M | $-77.1M | $24.9M | $-318.8M | $-285.4M | |
| YoY % | +24.2% | -37.5% | +132.3% | -52.3% | +10.5% | |
| Net Margin | -3694.6% | -5080.0% | 17.8% | -1346.1% | -165.6% | |
| EPS (GAAP) | -$1.84 | -$1.87 | $0.46 | -$3.72 | -$3.29 | |
| YoY % | +37.0% | -1.6% | +124.6% | -24.8% | +11.6% |