STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $7.9M | $5.2M | $4.2M | |
| YoY % | — | -35.1% | -18.9% | |
| P / Sales | 45.4x | 0.8x | 1.2x | |
| EV / Sales | 47.5x | 5.7x | 7.7x | |
| Gross Profit, Adj. | $1.8M | $1.1M | $634,257 | |
| YoY % | — | -39.4% | -43.1% | |
| Margin % | 23.2% | 21.6% | 15.2% | |
| EV / Gross Profit | 204.8x | 26.5x | 50.9x | |
| EBITDA, Adj. | $1.4M | $-179,550 | $-72,577 | |
| YoY % | — | -113.1% | +59.6% | |
| Margin % | 17.3% | -3.5% | -1.7% | |
| EV / EBITDA | 274.1x | -164.4x | -444.7x | |
| EBIT | $-462,915 | $-1.1M | $-1.8M | |
| YoY % | — | -144.4% | -60.6% | |
| Margin % | -5.8% | -21.9% | -43.5% | |
| EV / EBIT | -814.4x | -26.1x | -17.8x | |
| Net Income | $1.3M | $-3.1M | $-5.1M | |
| YoY % | — | -335.6% | -63.8% | |
| Net Margin | 16.6% | -60.3% | -121.8% | |
| EPS (GAAP) | $0.60 | -$10.65 | -$12.75 | |
| YoY % | — | -1875.0% | -19.7% |