| Market Cap | $538.2M | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | -$51.5M | — |
| Net Income | -$51.9M | — |
| Diluted EPS | -$0.56 | — |
| Free Cash Flow | -$14.5M | — |
| Ratio | 2023 | 2024 | 2025 | Trend · 3y | vs own | vs sector |
|---|---|---|---|---|---|---|
| ▾Margins | ||||||
| Gross Profitability | 357.27% | — | — | — | — | — |
| ▸Returns on Capital · 3 ratios | ||||||
| ▸DuPont factors (ROE drivers) · 1 ratios | ||||||
| ▸Earnings quality · 1 ratios | ||||||
| ▸Liquidity & coverage · 5 ratios | ||||||
| ▸Leverage · 2 ratios | ||||||
| ▸Per share · 3 ratios | ||||||
| Line | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|
| Gross Profit | $125.0M | — | — |
| Selling & Marketing Expense | — | $63.4M | $63.4M |
| YoY % | 0.0% | ||
| SG&A Expense | $63,881 | $191,403 | $1.2M |
| YoY % | +199.6% | +523.0% | |
| Interest Expense | — | $999,620 | $409,452 |
| YoY % | -59.0% | ||
| Equity Method Income | — | -$2,263 | $701,978 |
| Pretax Income | -$5.5M | -$139.4M | -$51.9M |
| Income from Continuing Operations | $5.1M | $9.4M | $3.0M |
| YoY % | +83.6% | -68.0% | |
| Net Income (incl. NCI) | -$5.5M | -$139.4M | -$51.9M |
| Net Income | — | -$139.4M | — |
| EPS (Basic) | -$53551.00 | -$527.00 | -$0.56 |
| EPS (Diluted) | -$53551.00 | -$527.00 | -$0.56 |
| Weighted Avg Shares (Basic) | 100 | 26.5M | 92.9M |
| YoY % | +26481760.0% | +250.8% |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
