STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $30.3M | $37.0M | $35.1M | |
| YoY % | — | +22.3% | -5.2% | |
| P / Sales | 1.7x | 3.9x | 2.9x | |
| EV / Sales | 8.6x | 9.8x | 9.2x | |
| Gross Profit, Adj. | $30.3M | $37.0M | $35.1M | |
| YoY % | — | +22.3% | -5.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 8.6x | 9.8x | 9.2x | |
| EBITDA, Adj. | $-12.7M | $10.1M | $11.2M | |
| YoY % | — | +179.1% | +11.1% | |
| Margin % | -42.1% | 27.2% | 31.9% | |
| EV / EBITDA | -20.4x | 36.0x | 28.7x | |
| EBIT | $-30.2M | $1.5M | $-3.1M | |
| YoY % | — | +105.0% | -306.7% | |
| Margin % | -99.9% | 4.1% | -9.0% | |
| EV / EBIT | -8.6x | 238.5x | -102.4x | |
| Net Income | $-32.5M | $-7.5M | $-22.4M | |
| YoY % | — | +76.8% | -197.1% | |
| Net Margin | -107.3% | -20.4% | -63.9% | |
| EPS (GAAP) | -$2.45 | -$0.24 | -$0.55 | |
| YoY % | — | +90.2% | -129.2% |