STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $166.4M | $83.8M | $21.5M | $10.6M | $3.7M | |
| YoY % | -81.0% | -49.7% | -74.4% | -50.7% | -64.7% | |
| P / Sales | 0.4x | 0.1x | 0.1x | 0.1x | 0.5x | |
| EV / Sales | 8.3x | 1.6x | 3.2x | 2.1x | 1.9x | |
| Gross Profit, Adj. | $-12.0M | $-11.4M | $-1.3M | $-246,605.4 | $-106,626.53 | |
| YoY % | +86.8% | +5.1% | +89.1% | +80.3% | +56.8% | |
| Margin % | -7.2% | -13.6% | -5.8% | -2.3% | -2.9% | |
| EV / Gross Profit | -115.3x | -11.9x | -54.2x | -88.3x | -67.1x | |
| EBITDA, Adj. | $-68.1M | $-22.9M | $-10.8M | $-5.6M | $-5.0M | |
| YoY % | +70.6% | +66.4% | +52.6% | +48.7% | +10.4% | |
| Margin % | -40.9% | -27.3% | -50.5% | -52.6% | -133.6% | |
| EV / EBITDA | -20.4x | -6.0x | -6.3x | -3.9x | -1.4x | |
| EBIT | $-335.7M | $-48.8M | $-17.5M | $-7.0M | $-5.9M | |
| YoY % | +32.1% | +85.5% | +64.2% | +59.8% | +16.4% | |
| Margin % | -201.8% | -58.2% | -81.4% | -66.4% | -157.3% | |
| EV / EBIT | -4.1x | -2.8x | -3.9x | -3.1x | -1.2x | |
| Net Income | $-314.1M | $-42.3M | $-725,002.77 | $-9.5M | $-5.4M | |
| YoY % | +35.7% | +86.5% | +98.3% | -1213.9% | +43.2% | |
| Net Margin | -188.8% | -50.5% | -3.4% | -90.0% | -144.9% | |
| EPS (GAAP) | -$8739.13 | -$1151.25 | -$13.41 | -$81.28 | -$20.07 | |
| YoY % | +51.4% | +86.8% | +98.8% | -506.1% | +75.3% |