STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $12.4M | $8.8M | $36.6M | $184.4M | |
| YoY % | — | -29.2% | +316.3% | +404.5% | |
| P / Sales | 28.5x | 29.4x | 16.3x | 10.2x | |
| EV / Sales | 25.1x | 15.4x | 14.0x | 10.1x | |
| Gross Profit, Adj. | $12.4M | $8.8M | $36.6M | $184.4M | |
| YoY % | — | -29.2% | +316.3% | +404.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 25.1x | 15.4x | 14.0x | 10.1x | |
| EBITDA, Adj. | $-102.8M | $-112.3M | $-99.2M | $-18.8M | |
| YoY % | -22.6% | -9.2% | +11.7% | +81.0% | |
| Margin % | -828.8% | -1279.1% | -271.4% | -10.2% | |
| EV / EBITDA | -3.0x | -1.2x | -5.1x | -98.9x | |
| EBIT | $-104.4M | $-114.8M | $-101.4M | $-20.6M | |
| YoY % | -21.3% | -10.0% | +11.7% | +79.7% | |
| Margin % | -841.2% | -1307.2% | -277.3% | -11.2% | |
| EV / EBIT | -3.0x | -1.2x | -5.0x | -90.4x | |
| Net Income | $-101.1M | $-104.7M | $-89.0M | $-6.9M | |
| YoY % | -17.8% | -3.6% | +15.0% | +92.3% | |
| Net Margin | -814.7% | -1192.5% | -243.4% | -3.7% | |
| EPS (GAAP) | -$2.60 | -$2.38 | -$1.65 | -$0.12 | |
| YoY % | -11.1% | +8.5% | +30.7% | +92.7% |