STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $9.1M | $11.7M | $14.0M | |
| YoY % | — | +28.7% | +20.3% | |
| P / Sales | 0.7x | 1.2x | 0.8x | |
| EV / Sales | 1.2x | 0.1x | 0.9x | |
| Gross Profit, Adj. | $-1.1M | $115,000 | $-3.2M | |
| YoY % | — | +110.1% | -2847.0% | |
| Margin % | -12.5% | 1.0% | -22.5% | |
| EV / Gross Profit | -9.9x | 6.6x | -4.1x | |
| EBITDA, Adj. | $670,000 | $993,000 | $-4.7M | |
| YoY % | — | +48.2% | -570.1% | |
| Margin % | 7.4% | 8.5% | -33.2% | |
| EV / EBITDA | 16.8x | 0.8x | -2.8x | |
| EBIT | $-2.5M | $-2.7M | $-8.8M | |
| YoY % | — | -7.9% | -228.9% | |
| Margin % | -27.3% | -22.9% | -62.7% | |
| EV / EBIT | -4.5x | -0.3x | -1.5x | |
| Net Income | $-2.8M | $-2.0M | $-9.1M | |
| YoY % | — | +29.6% | -355.6% | |
| Net Margin | -31.1% | -17.0% | -64.5% | |
| EPS (GAAP) | -$1.89 | -$0.66 | -$1.10 | |
| YoY % | — | +65.1% | -66.7% |