STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.5M | $15.5M | $8.3M | $9.8M | |
| YoY % | — | +517.5% | -46.1% | +17.3% | |
| P / Sales | 38.6x | 12.9x | 51.9x | 179.9x | |
| EV / Sales | 53.6x | 9.9x | 45.9x | 157.1x | |
| Gross Profit, Adj. | $2.5M | $15.5M | $8.3M | $9.8M | |
| YoY % | — | +517.5% | -46.1% | +17.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 53.6x | 9.9x | 45.9x | 157.1x | |
| EBITDA, Adj. | $-123.5M | $-70.0M | $-85.4M | $-109.4M | |
| YoY % | +28.5% | +43.3% | -22.0% | -28.1% | |
| Margin % | -4937.6% | -453.1% | -1024.6% | -1118.9% | |
| EV / EBITDA | -1.1x | -2.2x | -4.5x | -14.0x | |
| EBIT | $-162.4M | $-72.4M | $-91.5M | $-110.5M | |
| YoY % | +6.2% | +55.4% | -26.3% | -20.8% | |
| Margin % | -6492.7% | -468.8% | -1097.6% | -1130.6% | |
| EV / EBIT | -0.8x | -2.1x | -4.2x | -13.9x | |
| Net Income | $-166.0M | $-111.6M | $-89.3M | $-109.0M | |
| YoY % | +4.9% | +32.8% | +20.0% | -22.1% | |
| Net Margin | -6635.3% | -722.1% | -1071.6% | -1115.3% | |
| EPS (GAAP) | -$3.78 | -$0.96 | -$0.36 | -$0.34 | |
| YoY % | +18.5% | +74.6% | +62.5% | +5.6% |