STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $35,322 | $157,292 | $212,736 | $437,421 | |
| YoY % | — | +345.3% | +35.2% | +105.6% | |
| P / Sales | 292.8x | 59.3x | 3.3x | 7.2x | |
| EV / Sales | 129.8x | 68.0x | -29.6x | 0.2x | |
| Gross Profit, Adj. | $16,007 | $62,350 | $19,168 | $235,501 | |
| YoY % | — | +289.5% | -69.3% | +1128.6% | |
| Margin % | 45.3% | 39.6% | 9.0% | 53.8% | |
| EV / Gross Profit | 286.4x | 171.6x | -328.9x | 0.4x | |
| EBITDA, Adj. | $-10.0M | $-9.2M | $-7.3M | $-8.3M | |
| YoY % | — | +8.1% | +20.9% | -14.0% | |
| Margin % | -28390.2% | -5858.6% | -3427.0% | -1900.3% | |
| EV / EBITDA | -0.5x | -1.2x | 0.9x | -0.0x | |
| EBIT | $-10.4M | $-9.6M | $-7.7M | $-9.2M | |
| YoY % | — | +7.8% | +20.0% | -19.3% | |
| Margin % | -29481.5% | -6103.6% | -3608.1% | -2093.7% | |
| EV / EBIT | -0.4x | -1.1x | 0.8x | -0.0x | |
| Net Income | $-20.9M | $-10.2M | $-10.6M | $-9.0M | |
| YoY % | — | +51.0% | -3.4% | +14.8% | |
| Net Margin | -59046.4% | -6494.1% | -4965.0% | -2057.9% | |
| EPS (GAAP) | -$2090.00 | -$619.15 | -$172.19 | -$6.12 | |
| YoY % | — | +70.4% | +72.2% | +96.4% |