STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $61.9M | $67.8M | $153.7M | $62.0M | $102.5M | |
| YoY % | +44.8% | +9.5% | +126.8% | -59.6% | +65.2% | |
| P / Sales | 110.9x | 6.0x | 1.8x | 2.3x | 1.0x | |
| EV / Sales | 111.8x | 8.1x | 3.4x | 4.7x | 3.4x | |
| Gross Profit, Adj. | $61.9M | $67.8M | $153.7M | $62.0M | $102.5M | |
| YoY % | +44.8% | +9.5% | +126.8% | -59.6% | +65.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 111.8x | 8.1x | 3.4x | 4.7x | 3.4x | |
| EBITDA, Adj. | $-93.7M | $-123.3M | $-82.5M | $-231.2M | $-97.6M | |
| YoY % | -40.3% | -31.6% | +33.1% | -180.4% | +57.8% | |
| Margin % | -151.4% | -181.9% | -53.6% | -372.7% | -95.3% | |
| EV / EBITDA | -73.9x | -4.5x | -6.4x | -1.3x | -3.5x | |
| EBIT | $-98.5M | $-128.9M | $-89.3M | $-238.5M | $-158.4M | |
| YoY % | -38.7% | -30.9% | +30.8% | -167.1% | +33.6% | |
| Margin % | -159.2% | -190.3% | -58.1% | -384.3% | -154.5% | |
| EV / EBIT | -70.2x | -4.3x | -5.9x | -1.2x | -2.2x | |
| Net Income | $-105.5M | $-119.2M | $-106.8M | $-227.5M | $-191.1M | |
| YoY % | -228.5% | -12.9% | +10.4% | -113.0% | +16.0% | |
| Net Margin | -170.6% | -175.9% | -69.5% | -366.6% | -186.5% | |
| EPS (GAAP) | -$2.29 | -$23.50 | -$17.80 | -$29.40 | -$22.49 | |
| YoY % | -131.3% | -926.2% | +24.3% | -65.2% | +23.5% |