STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $483,626 | $349,943 | $147,805 | $18,626 | $1.0M | |
| YoY % | — | -27.6% | -57.8% | -87.4% | +5268.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $483,626 | $349,943 | $147,805 | $18,626 | $1.0M | |
| YoY % | — | -27.6% | -57.8% | -87.4% | +5268.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-25.0M | $-29.6M | $-18.8M | $-11.8M | $-15.8M | |
| YoY % | -3.4% | -18.3% | +36.5% | +37.0% | -33.8% | |
| Margin % | -5167.7% | -8451.7% | -12705.8% | -63549.0% | -1583.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-25.1M | $-29.7M | $-18.8M | $-11.8M | $-15.8M | |
| YoY % | -3.5% | -18.3% | +36.7% | +36.9% | -33.7% | |
| Margin % | -5187.4% | -8478.3% | -12714.5% | -63617.9% | -1584.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-25.0M | $-29.7M | $-18.8M | $-7.4M | $-16.1M | |
| YoY % | +61.9% | -19.0% | +36.6% | +60.5% | -116.6% | |
| Net Margin | -5166.0% | -8493.3% | -12741.6% | -39929.3% | -1611.3% | |
| EPS (GAAP) | -$2508.00 | -$1204.16 | -$145.13 | -$11.35 | -$3.95 | |
| YoY % | +85.4% | +52.0% | +87.9% | +92.2% | +65.2% |