STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.1M | $5.0M | $3.1M | $2.6M | $2.4M | |
| YoY % | — | -18.9% | -37.4% | -17.4% | -5.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.3M | $2.9M | $1.4M | $1.1M | $1.2M | |
| YoY % | — | -32.5% | -50.0% | -21.5% | +3.2% | |
| Margin % | 69.7% | 58.0% | 46.4% | 44.0% | 48.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-2.3M | $-4.5M | $-5.3M | $-3.3M | $-4.0M | |
| YoY % | — | -100.3% | -16.2% | +37.3% | -22.2% | |
| Margin % | -36.9% | -91.2% | -169.2% | -128.3% | -165.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-2.3M | $-4.5M | $-5.3M | $-3.3M | $-4.0M | |
| YoY % | — | -99.6% | -16.5% | +37.5% | -21.7% | |
| Margin % | -37.3% | -91.7% | -170.6% | -128.9% | -165.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-2.6M | $-5.0M | $-4.7M | $-3.5M | $-4.4M | |
| YoY % | — | -91.9% | +7.1% | +25.6% | -27.5% | |
| Net Margin | -42.8% | -101.2% | -150.2% | -135.2% | -182.1% | |
| EPS (GAAP) | -$0.27 | -$1.52 | -$1.45 | -$1.03 | -$1.17 | |
| YoY % | — | -463.0% | +4.6% | +29.0% | -13.6% |