STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.3M | $2.3M | $6.8M | $7.0M | $1.5M | |
| YoY % | +1283.2% | -29.8% | +194.1% | +3.5% | -78.1% | |
| P / Sales | 1006.4x | 398.4x | 117.5x | 20.9x | 106.5x | |
| EV / Sales | 900.1x | 553.0x | 184.8x | 86.3x | 355.6x | |
| Gross Profit, Adj. | $3.0M | $406,000 | $-43.7M | $-83.0M | $-71.2M | |
| YoY % | +4546.2% | -86.6% | -10872.9% | -89.7% | +14.2% | |
| Margin % | 91.7% | 17.6% | -643.2% | -1179.5% | -4613.0% | |
| EV / Gross Profit | 981.2x | 3149.3x | -28.7x | -7.3x | -7.7x | |
| EBITDA, Adj. | $-308.0M | $-488.9M | $-513.7M | $-361.2M | $-268.9M | |
| YoY % | -16.0% | -58.7% | -5.1% | +29.7% | +25.6% | |
| Margin % | -9356.5% | -21145.6% | -7555.0% | -5133.1% | -17413.1% | |
| EV / EBITDA | -9.6x | -2.6x | -2.4x | -1.7x | -2.0x | |
| EBIT | $-319.5M | $-500.0M | $-531.5M | $-376.6M | $-285.3M | |
| YoY % | -16.1% | -56.5% | -6.3% | +29.1% | +24.2% | |
| Margin % | -9706.4% | -21625.6% | -7816.3% | -5352.9% | -18480.8% | |
| EV / EBIT | -9.3x | -2.6x | -2.4x | -1.6x | -1.9x | |
| Net Income | $-352.9M | $-500.2M | $-502.3M | $-346.7M | $-278.9M | |
| YoY % | +45.3% | -41.7% | -0.4% | +31.0% | +19.6% | |
| Net Margin | -10719.9% | -21632.9% | -7387.3% | -4928.1% | -18063.9% | |
| EPS (GAAP) | -$28.60 | -$37.80 | -$29.79 | -$13.89 | -$5.44 | |
| YoY % | +51.4% | -32.2% | +21.2% | +53.4% | +60.8% |