STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $3.5M | $122,112 | $20,729 | $124,157 | |
| YoY % | — | -96.5% | -83.0% | +499.0% | |
| P / Sales | 2.5x | 64.4x | 209.1x | 56.4x | |
| EV / Sales | 2.7x | 109.5x | 663.1x | 160.2x | |
| Gross Profit, Adj. | $1.4M | $-253,733 | $-31,866 | $102,911 | |
| YoY % | — | -118.1% | +87.4% | +422.9% | |
| Margin % | 39.9% | -207.8% | -153.7% | 82.9% | |
| EV / Gross Profit | 6.8x | -52.7x | -431.3x | 193.3x | |
| EBITDA, Adj. | $-9.1M | $-8.3M | $-9.0M | $-9.2M | |
| YoY % | — | +8.8% | -8.4% | -1.9% | |
| Margin % | -259.8% | -6826.0% | -43607.9% | -7418.2% | |
| EV / EBITDA | -1.0x | -1.6x | -1.5x | -2.2x | |
| EBIT | $-14.0M | $-13.2M | $-13.8M | $-14.0M | |
| YoY % | — | +5.5% | -4.8% | -1.1% | |
| Margin % | -397.1% | -10815.0% | -66772.2% | -11268.3% | |
| EV / EBIT | -0.7x | -1.0x | -1.0x | -1.4x | |
| Net Income | $-14.0M | $-13.8M | $-14.9M | $-14.8M | |
| YoY % | — | +1.7% | -7.9% | +0.6% | |
| Net Margin | -398.0% | -11277.0% | -71702.3% | -11897.0% | |
| EPS (GAAP) | -$25.70 | -$16.80 | -$7.82 | -$3.46 | |
| YoY % | — | +34.6% | +53.5% | +55.8% |