STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $-851,922 | $5.0M | $13.1M | $7.0M | $21.2M | |
| YoY % | -161.2% | +689.6% | +160.7% | -46.2% | +201.1% | |
| P / Sales | -658.5x | 51.1x | 5.7x | 81.3x | 2.3x | |
| EV / Sales | -484.6x | 46.1x | 8.2x | 91.4x | 5.2x | |
| Gross Profit, Adj. | $-133.3M | $-32.6M | $-25.3M | $-6.1M | $-9.6M | |
| YoY % | -1042.2% | +75.5% | +22.6% | +75.7% | -55.5% | |
| Margin % | 15652.1% | -650.0% | -192.9% | -87.3% | -45.0% | |
| EV / Gross Profit | -3.1x | -7.1x | -4.3x | -104.8x | -11.6x | |
| EBITDA, Adj. | $-408.6M | $-127.1M | $-101.2M | $-34.3M | $-46.2M | |
| YoY % | -244.4% | +68.9% | +20.4% | +66.2% | -34.8% | |
| Margin % | 47966.8% | -2531.1% | -773.1% | -486.5% | -217.8% | |
| EV / EBITDA | -1.0x | -1.8x | -1.1x | -18.8x | -2.4x | |
| EBIT | $-410.5M | $-129.1M | $-105.3M | $-41.3M | $-47.4M | |
| YoY % | -245.5% | +68.6% | +18.4% | +60.7% | -14.8% | |
| Margin % | 48190.8% | -2569.8% | -804.1% | -586.7% | -223.7% | |
| EV / EBIT | -1.0x | -1.8x | -1.0x | -15.6x | -2.3x | |
| Net Income | $-401.3M | $-117.3M | $-123.9M | $-51.6M | $-64.1M | |
| YoY % | -675.2% | +70.8% | -5.7% | +58.4% | -24.2% | |
| Net Margin | 47110.5% | -2334.7% | -946.3% | -732.4% | -302.1% | |
| EPS (GAAP) | -$9360.00 | -$2220.00 | -$1793.40 | -$9.43 | -$6.76 | |
| YoY % | -545.7% | +76.3% | +19.2% | +99.5% | +28.3% |