STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.1M | $1.1M | $-227,000 | $1.1M | $486,000 | |
| YoY % | — | +1.8% | -120.5% | +568.7% | -54.3% | |
| P / Sales | 168.4x | 221.4x | -114.7x | 98.2x | 158.8x | |
| EV / Sales | 88.7x | 168.9x | -81.1x | -5.0x | 49.4x | |
| Gross Profit, Adj. | $1.1M | $1.1M | $-227,000 | $1.1M | $486,000 | |
| YoY % | — | +1.8% | -120.5% | +568.7% | -54.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 88.7x | 168.9x | -81.1x | -5.0x | 49.4x | |
| EBITDA, Adj. | $-17.8M | $-47.1M | $-59.1M | $-32.9M | $-55.8M | |
| YoY % | +13.6% | -164.2% | -25.6% | +44.4% | -69.7% | |
| Margin % | -1635.3% | -4244.5% | 26052.0% | -3091.0% | -11486.2% | |
| EV / EBITDA | -5.4x | -4.0x | -0.3x | 0.2x | -0.4x | |
| EBIT | $-17.9M | $-47.8M | $-59.3M | $-33.0M | $-56.0M | |
| YoY % | +13.8% | -166.4% | -24.0% | +44.3% | -69.5% | |
| Margin % | -1646.1% | -4308.7% | 26109.3% | -3103.5% | -11517.1% | |
| EV / EBIT | -5.4x | -3.9x | -0.3x | 0.2x | -0.4x | |
| Net Income | $-42.3M | $-48.7M | $-59.2M | $-29.4M | $-51.4M | |
| YoY % | -92.0% | -15.1% | -21.6% | +50.4% | -75.1% | |
| Net Margin | -3884.3% | -4392.4% | 26100.4% | -2759.6% | -10579.8% | |
| EPS (GAAP) | -$14.70 | -$7.38 | -$8.51 | -$1.52 | -$1.67 | |
| YoY % | +2.0% | +49.8% | -15.3% | +82.1% | -9.9% |