STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $169,000 | $231,000 | $374,000 | $386,000 | $320,800 | |
| YoY % | -41.6% | +36.7% | +61.9% | +3.2% | -16.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $-954,971 | $-576,322 | $-486,102 | $-1.1M | $-1.2M | |
| YoY % | +83.6% | +39.7% | +15.7% | -135.0% | -2.5% | |
| Margin % | -565.1% | -249.5% | -130.0% | -295.9% | -364.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-309.1M | $-107.1M | $-10.8M | $-10.4M | $-8.1M | |
| YoY % | -191.0% | +65.3% | +89.9% | +3.3% | +21.9% | |
| Margin % | -182890.5% | -46366.7% | -2879.6% | -2697.4% | -2535.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-309.1M | $-107.1M | $-10.8M | $-10.4M | $-8.1M | |
| YoY % | -191.0% | +65.3% | +89.9% | +3.3% | +21.9% | |
| Margin % | -182890.5% | -46366.7% | -2879.6% | -2697.4% | -2535.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.6B | $785.2M | $-46.0M | $221.1M | $-64.7M | |
| YoY % | +184.1% | -51.0% | -105.9% | +580.2% | -129.2% | |
| Net Margin | 948091.3% | 339930.9% | -12311.1% | 57284.5% | -20155.1% | |
| EPS (GAAP) | $24.54 | $22.26 | -$2.01 | $12.47 | -$4.81 | |
| YoY % | +247.7% | -9.3% | -109.0% | +720.4% | -138.6% |