STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $88.5M | $2.1M | $2.6M | $10.0M | $30.9M | |
| YoY % | +407.1% | -97.7% | +26.4% | — | +209.1% | |
| P / Sales | 3.7x | 174.2x | 31.3x | 18.5x | 17.3x | |
| EV / Sales | 3.4x | 174.1x | 20.8x | 22.6x | 16.8x | |
| Gross Profit, Adj. | $54.8M | $2.1M | $2.6M | $10.0M | $26.3M | |
| YoY % | +273.9% | -96.3% | +26.4% | — | +163.1% | |
| Margin % | 61.9% | 100.0% | 100.0% | 100.0% | 85.1% | |
| EV / Gross Profit | 5.4x | 174.1x | 20.8x | 22.6x | 19.7x | |
| EBITDA, Adj. | $-48.1M | $-61.2M | $-72.8M | $-114.9M | $-169.4M | |
| YoY % | +63.0% | -27.2% | -19.0% | -24.9% | -47.4% | |
| Margin % | -54.3% | -2981.1% | -2805.0% | -1149.3% | -548.0% | |
| EV / EBITDA | -6.2x | -5.8x | -0.7x | -2.0x | -3.1x | |
| EBIT | $-49.4M | $-61.4M | $-72.9M | $-115.0M | $-170.1M | |
| YoY % | +62.7% | -24.4% | -18.8% | -24.8% | -48.0% | |
| Margin % | -55.8% | -2991.2% | -2809.6% | -1149.6% | -550.3% | |
| EV / EBIT | -6.0x | -5.8x | -0.7x | -2.0x | -3.1x | |
| Net Income | $-67.7M | $-71.2M | $-73.8M | $-130.6M | $-209.5M | |
| YoY % | +54.6% | -5.1% | -3.7% | -49.5% | -60.3% | |
| Net Margin | -76.5% | -3468.1% | -2843.3% | -1306.4% | -677.6% | |
| EPS (GAAP) | -$5.28 | -$4.90 | -$4.57 | -$3.66 | -$3.02 | |
| YoY % | +78.0% | +7.2% | +6.7% | +7.6% | +17.5% |