STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $17.3M | $18.2M | $18.3M | |
| YoY % | — | +5.7% | +0.2% | |
| P / Sales | 0.8x | 4.6x | 0.6x | |
| EV / Sales | 2.2x | 5.2x | 1.6x | |
| Gross Profit, Adj. | $8.1M | $7.2M | $8.2M | |
| YoY % | — | -11.7% | +14.2% | |
| Margin % | 47.2% | 39.5% | 45.0% | |
| EV / Gross Profit | 4.7x | 13.2x | 3.5x | |
| EBITDA, Adj. | $221,319 | $294,249 | $-997,403 | |
| YoY % | — | +33.0% | -439.0% | |
| Margin % | 1.3% | 1.6% | -5.5% | |
| EV / EBITDA | 173.7x | 323.4x | -29.0x | |
| EBIT | $-610,501 | $-529,620 | $-1.9M | |
| YoY % | — | +13.2% | -256.3% | |
| Margin % | -3.5% | -2.9% | -10.3% | |
| EV / EBIT | -63.0x | -179.7x | -15.3x | |
| Net Income | $33,588 | $756,285 | $187,540 | |
| YoY % | — | +2151.7% | -75.2% | |
| Net Margin | 0.2% | 4.1% | 1.0% | |
| EPS (GAAP) | $23.00 | $368.00 | $3.00 | |
| YoY % | — | +1500.0% | -99.2% |