STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $90,035 | $306,392 | $775,302 | $1.2M | $1.7M | |
| YoY % | +570.3% | +240.3% | +153.0% | +59.1% | +40.0% | |
| P / Sales | 1836.4x | 431.8x | 96.5x | 42.1x | 15.8x | |
| EV / Sales | 1716.3x | 466.2x | 117.0x | 68.2x | 39.8x | |
| Gross Profit, Adj. | $90,035 | $306,392 | $775,302 | $1.2M | $1.7M | |
| YoY % | +570.3% | +240.3% | +153.0% | +59.1% | +40.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 1716.3x | 466.2x | 117.0x | 68.2x | 39.8x | |
| EBITDA, Adj. | $-27.4M | $-30.6M | $-34.8M | $-25.9M | $-20.8M | |
| YoY % | -35.5% | -11.7% | -13.9% | +25.6% | +19.9% | |
| Margin % | -30419.0% | -9984.0% | -4493.1% | -2100.7% | -1201.5% | |
| EV / EBITDA | -5.6x | -4.7x | -2.6x | -3.2x | -3.3x | |
| EBIT | $-28.3M | $-31.8M | $-36.0M | $-27.0M | $-21.7M | |
| YoY % | -33.3% | -12.2% | -13.2% | +24.9% | +19.6% | |
| Margin % | -31469.0% | -10372.4% | -4641.8% | -2190.9% | -1258.5% | |
| EV / EBIT | -5.5x | -4.5x | -2.5x | -3.1x | -3.2x | |
| Net Income | $-26.8M | $-30.3M | $-35.3M | $-27.0M | $-23.4M | |
| YoY % | -31.4% | -12.9% | -16.7% | +23.6% | +13.4% | |
| Net Margin | -29782.5% | -9879.1% | -4555.5% | -2186.3% | -1352.2% | |
| EPS (GAAP) | -$10.20 | -$11.00 | -$10.00 | -$6.20 | -$4.40 | |
| YoY % | -13.3% | -7.8% | +9.1% | +38.0% | +29.0% |