STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $8.8M | $5.6M | $7.8M | $3.7M | |
| YoY % | — | -36.5% | +38.4% | -52.7% | |
| P / Sales | 0.6x | 0.5x | 0.9x | 0.2x | |
| EV / Sales | 1.5x | 2.3x | 1.3x | 0.4x | |
| Gross Profit, Adj. | $4.1M | $1.9M | $4.3M | $1.2M | |
| YoY % | — | -53.8% | +124.7% | -71.5% | |
| Margin % | 46.5% | 33.9% | 55.0% | 33.2% | |
| EV / Gross Profit | 3.2x | 6.8x | 2.4x | 1.1x | |
| EBITDA, Adj. | $-6.1M | $-7.3M | $-3.9M | $-7.2M | |
| YoY % | +79.0% | -20.7% | +46.9% | -84.0% | |
| Margin % | -68.8% | -130.9% | -50.2% | -195.2% | |
| EV / EBITDA | -2.2x | -1.8x | -2.6x | -0.2x | |
| EBIT | $-6.1M | $-7.4M | $-3.9M | $-7.2M | |
| YoY % | +79.0% | -20.7% | +46.7% | -83.2% | |
| Margin % | -69.1% | -131.3% | -50.5% | -195.7% | |
| EV / EBIT | -2.1x | -1.8x | -2.6x | -0.2x | |
| Net Income | $-11.0M | $-6.3M | $-4.4M | $-8.3M | |
| YoY % | +69.8% | +42.8% | +30.4% | -88.9% | |
| Net Margin | -124.4% | -112.1% | -56.4% | -225.0% | |
| EPS (GAAP) | -$94.50 | -$26.10 | -$8.50 | -$5.68 | |
| YoY % | +96.0% | +72.4% | +67.4% | +33.2% |