STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.2M | $1.3M | $-846,588 | $392,677 | |
| YoY % | — | +4.5% | -167.4% | +146.4% | |
| P / Sales | 43.5x | 3.9x | -3.6x | 9.8x | |
| EV / Sales | 48.9x | 14.2x | -16.9x | 45.6x | |
| Gross Profit, Adj. | $1.2M | $1.3M | $-846,588 | $392,677 | |
| YoY % | — | +4.5% | -167.4% | +146.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 48.9x | 14.2x | -16.9x | 45.6x | |
| EBITDA, Adj. | $-7.1M | $-7.0M | $-4.8M | $-7.5M | |
| YoY % | — | +2.0% | +30.6% | -54.9% | |
| Margin % | -591.6% | -555.1% | 571.8% | -1909.2% | |
| EV / EBITDA | -8.3x | -2.6x | -2.9x | -2.4x | |
| EBIT | $-8.8M | $-7.2M | $-4.8M | $-7.6M | |
| YoY % | — | +18.3% | +32.6% | -56.8% | |
| Margin % | -731.4% | -572.0% | 571.9% | -1933.2% | |
| EV / EBIT | -6.7x | -2.5x | -2.9x | -2.4x | |
| Net Income | $-11.9M | $-16.7M | $-7.9M | $-18.1M | |
| YoY % | — | -40.0% | +52.7% | -129.0% | |
| Net Margin | -992.4% | -1330.5% | 933.6% | -4609.0% | |
| EPS (GAAP) | -$19.20 | -$23.80 | -$8.44 | -$5.64 | |
| YoY % | — | -24.0% | +64.5% | +33.2% |