STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $48.0M | $40.1M | $32.3B | $23.0B | $17.9B | |
| YoY % | — | -16.3% | +80383.8% | -28.7% | -22.4% | |
| P / Sales | 1.0x | 0.3x | 0.1x | 0.1x | 0.1x | |
| EV / Sales | 1.0x | 0.5x | 0.1x | -0.2x | -1.0x | |
| Gross Profit, Adj. | $25.3M | $21.9M | $10.3B | $6.1B | $6.3B | |
| YoY % | — | -13.6% | +47019.7% | -41.1% | +3.8% | |
| Margin % | 52.8% | 54.5% | 31.9% | 26.4% | 35.3% | |
| EV / Gross Profit | 2.0x | 0.9x | 0.5x | -0.8x | -2.9x | |
| EBITDA, Adj. | $14.0M | $-6.5M | $-3.5B | $-7.5B | $-2.4B | |
| YoY % | — | -146.5% | -53216.5% | -117.9% | +68.2% | |
| Margin % | 29.1% | -16.2% | -10.7% | -32.7% | -13.4% | |
| EV / EBITDA | 3.6x | -3.0x | -1.4x | 0.7x | 7.7x | |
| EBIT | $13.5M | $-7.0M | $-4.0B | $-8.0B | $-2.9B | |
| YoY % | — | -152.0% | -56401.6% | -102.2% | +63.6% | |
| Margin % | 28.2% | -17.5% | -12.3% | -34.8% | -16.3% | |
| EV / EBIT | 3.7x | -2.8x | -1.2x | 0.6x | 6.3x | |
| Net Income | $11.3M | $-7.9M | $-6.6B | $-8.7B | $-3.7B | |
| YoY % | — | -169.9% | -83102.6% | -32.6% | +57.9% | |
| Net Margin | 23.6% | -19.7% | -20.4% | -37.9% | -20.6% | |
| EPS (GAAP) | $2148.00 | -$1309.11 | -$1089.21 | -$626.96 | -$8.06 | |
| YoY % | — | -160.9% | +16.8% | +42.4% | +98.7% |