STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5M | $3.5M | $25.1M | $-19.5M | $67.0M | |
| YoY % | -19.4% | +135.0% | +626.3% | -177.7% | +443.6% | |
| P / Sales | 235.6x | 34.2x | 4.2x | -7.2x | 4.1x | |
| EV / Sales | 166.9x | 44.1x | 6.0x | -10.0x | 4.4x | |
| Gross Profit, Adj. | $1.5M | $3.5M | $25.1M | $-19.5M | $67.0M | |
| YoY % | -19.4% | +135.0% | +626.3% | -177.7% | +443.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 166.9x | 44.1x | 6.0x | -10.0x | 4.4x | |
| EBITDA, Adj. | $-9.2M | $-9.8M | $10.5M | $-33.2M | $53.7M | |
| YoY % | +24.5% | -6.0% | +207.9% | -414.6% | +261.8% | |
| Margin % | -627.4% | -283.0% | 42.0% | 170.2% | 80.2% | |
| EV / EBITDA | -26.6x | -15.6x | 14.4x | -5.9x | 5.5x | |
| EBIT | $-9.2M | $-9.8M | $10.5M | $-33.2M | $53.7M | |
| YoY % | +24.5% | -6.0% | +207.9% | -414.6% | +261.8% | |
| Margin % | -627.4% | -283.0% | 42.0% | 170.2% | 80.2% | |
| EV / EBIT | -26.6x | -15.6x | 14.4x | -5.9x | 5.5x | |
| Net Income | $147.1M | $-132.2M | $5.1M | $-38.1M | $48.8M | |
| YoY % | +95.2% | -189.9% | +103.8% | -852.4% | +228.0% | |
| Net Margin | 9999.2% | -3824.4% | 20.2% | 195.5% | 72.8% | |
| EPS (GAAP) | $5.52 | -$4.40 | $0.19 | -$1.60 | $1.78 | |
| YoY % | +55.1% | -179.7% | +104.3% | -942.1% | +211.2% |