STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $164.4M | $120.2M | $124.0M | $120.0M | |
| YoY % | — | -26.9% | +3.2% | -3.2% | |
| P / Sales | — | — | — | — | |
| EV / Sales | — | — | — | — | |
| Gross Profit, Adj. | $36.5M | $3.6M | $4.9M | $3.8M | |
| YoY % | — | -90.1% | +35.5% | -21.3% | |
| Margin % | 22.2% | 3.0% | 3.9% | 3.2% | |
| EV / Gross Profit | — | — | — | — | |
| EBITDA, Adj. | $-1.3M | $-12.4M | $1.4M | $101,901 | |
| YoY % | — | -865.7% | +111.1% | -92.7% | |
| Margin % | -0.8% | -10.4% | 1.1% | 0.1% | |
| EV / EBITDA | — | — | — | — | |
| EBIT | $-2.7M | $-13.2M | $596,082 | $-1.0M | |
| YoY % | — | -388.6% | +104.5% | -273.7% | |
| Margin % | -1.6% | -11.0% | 0.5% | -0.9% | |
| EV / EBIT | — | — | — | — | |
| Net Income | $-3.2M | $-21.1M | $-4.2M | $10.2M | |
| YoY % | — | -562.2% | +80.0% | +340.8% | |
| Net Margin | -1.9% | -17.6% | -3.4% | 8.5% | |
| EPS (GAAP) | -$2752.50 | -$6219.00 | -$439.50 | $276.00 | |
| YoY % | — | -125.9% | +92.9% | +162.8% |