STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.6M | $70.0M | $1.3M | $1.8M | $3.0M | |
| YoY % | -96.0% | +2619.1% | -98.1% | +35.3% | +71.6% | |
| P / Sales | 55.0x | 0.8x | 18.7x | 5.6x | 6.2x | |
| EV / Sales | 132.0x | 1.1x | 26.1x | 9.3x | 7.3x | |
| Gross Profit, Adj. | $1.2M | $68.6M | $1.3M | $1.8M | $3.0M | |
| YoY % | -97.6% | +5755.3% | -98.1% | +35.3% | +71.6% | |
| Margin % | 45.5% | 98.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 290.1x | 1.1x | 26.1x | 9.3x | 7.3x | |
| EBITDA, Adj. | $-78.8M | $11.9M | $-7.6M | $-5.6M | $-4.0M | |
| YoY % | +48.0% | +115.0% | -164.1% | +26.3% | +28.5% | |
| Margin % | -3064.2% | 16.9% | -583.8% | -318.2% | -132.6% | |
| EV / EBITDA | -4.3x | 6.4x | -4.5x | -2.9x | -5.5x | |
| EBIT | $-79.6M | $1.2M | $-8.5M | $-6.1M | $-4.4M | |
| YoY % | +48.8% | +101.5% | -815.6% | +28.3% | +28.2% | |
| Margin % | -3092.8% | 1.7% | -654.6% | -347.1% | -145.3% | |
| EV / EBIT | -4.3x | 63.6x | -4.0x | -2.7x | -5.0x | |
| Net Income | $-172.4M | $112.0M | $-10.3M | $-2.2M | $-569,000 | |
| YoY % | +6.1% | +165.0% | -109.2% | +78.8% | +73.9% | |
| Net Margin | -6700.9% | 160.1% | -789.4% | -123.9% | -18.8% | |
| EPS (GAAP) | -$21.66 | $11.96 | -$0.99 | -$0.19 | -$0.05 | |
| YoY % | +35.3% | +155.2% | -108.3% | +80.8% | +73.7% |