STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.0M | $1.8M | $314,000 | $302,000 | $70.8M | |
| YoY % | — | -40.2% | -82.3% | -3.8% | +23359.9% | |
| P / Sales | 79.5x | 516.1x | 3185.6x | 4309.2x | 37.2x | |
| EV / Sales | 70.6x | 450.9x | 3012.3x | 4213.7x | 36.8x | |
| Gross Profit, Adj. | $3.0M | $1.8M | $314,000 | $302,000 | $70.8M | |
| YoY % | — | -40.2% | -82.3% | -3.8% | +23359.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 70.6x | 450.9x | 3012.3x | 4213.7x | 36.8x | |
| EBITDA, Adj. | $-79.6M | $-134.0M | $-253.9M | $-298.5M | $-362.9M | |
| YoY % | — | -68.4% | -89.4% | -17.6% | -21.6% | |
| Margin % | -2686.7% | -7564.8% | -80868.8% | -98839.4% | -512.3% | |
| EV / EBITDA | -2.6x | -6.0x | -3.7x | -4.3x | -7.2x | |
| EBIT | $-79.7M | $-134.3M | $-254.4M | $-299.0M | $-363.4M | |
| YoY % | — | -68.5% | -89.5% | -17.5% | -21.5% | |
| Margin % | -2690.8% | -7579.2% | -81035.0% | -99018.2% | -512.9% | |
| EV / EBIT | -2.6x | -5.9x | -3.7x | -4.3x | -7.2x | |
| Net Income | $-79.4M | $-87.0M | $-175.0M | $-208.6M | $-281.9M | |
| YoY % | — | -9.6% | -101.1% | -19.2% | -35.2% | |
| Net Margin | -2680.2% | -4912.1% | -55734.7% | -69059.6% | -397.9% | |
| EPS (GAAP) | -$6.66 | -$2.71 | -$3.91 | -$3.07 | -$3.32 | |
| YoY % | — | +59.3% | -44.3% | +21.5% | -8.1% |