STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $1.4M | $1.3M | $1.5M | |
| YoY % | — | -7.6% | +15.2% | |
| P / Sales | 33.9x | 3.5x | 2.8x | |
| EV / Sales | 31.5x | 2.9x | 4.1x | |
| Gross Profit, Adj. | $936,572 | $759,148 | $838,270 | |
| YoY % | — | -18.9% | +10.4% | |
| Margin % | 65.4% | 57.4% | 55.0% | |
| EV / Gross Profit | 48.1x | 5.1x | 7.5x | |
| EBITDA, Adj. | $-2.1M | $-2.5M | $-3.2M | |
| YoY % | — | -21.5% | -28.4% | |
| Margin % | -144.7% | -190.2% | -212.0% | |
| EV / EBITDA | -21.8x | -1.5x | -1.9x | |
| EBIT | $-2.1M | $-2.6M | $-3.3M | |
| YoY % | — | -19.9% | -26.6% | |
| Margin % | -150.0% | -194.5% | -213.7% | |
| EV / EBIT | -21.0x | -1.5x | -1.9x | |
| Net Income | $-2.1M | $-2.5M | $-2.3M | |
| YoY % | — | -17.5% | +7.7% | |
| Net Margin | -146.9% | -186.8% | -149.6% | |
| EPS (GAAP) | -$27.50 | -$31.74 | -$2.85 | |
| YoY % | — | -15.4% | +91.0% |