STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $9.9M | $11.3M | $12.3M | $13.8M | |
| YoY % | — | +14.3% | +8.8% | +11.6% | |
| P / Sales | — | — | — | — | |
| EV / Sales | — | — | — | — | |
| Gross Profit, Adj. | $8.9M | $9.4M | $7.4M | $7.7M | |
| YoY % | — | +5.8% | -21.7% | +3.9% | |
| Margin % | 89.7% | 83.0% | 59.7% | 55.6% | |
| EV / Gross Profit | — | — | — | — | |
| EBITDA, Adj. | $390,000 | $1.7M | $-6,000 | $-293,000 | |
| YoY % | — | +347.9% | -100.3% | -4783.3% | |
| Margin % | 3.9% | 15.4% | -0.0% | -2.1% | |
| EV / EBITDA | — | — | — | — | |
| EBIT | $390,000 | $1.7M | $-6,000 | $-293,000 | |
| YoY % | — | +347.9% | -100.3% | -4783.3% | |
| Margin % | 3.9% | 15.4% | -0.0% | -2.1% | |
| EV / EBIT | — | — | — | — | |
| Net Income | $442,000 | $1.4M | $33,000 | $-265,000 | |
| YoY % | — | +227.1% | -97.7% | -903.0% | |
| Net Margin | 4.5% | 12.7% | 0.3% | -1.9% | |
| EPS (GAAP) | $0.08 | $0.23 | $0.01 | -$0.04 | |
| YoY % | — | +187.5% | -95.7% | -500.0% |