STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2021 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.5M | $4.9M | $867,431 | $414,468 | $262,509 | |
| YoY % | +44.8% | -24.7% | -82.3% | — | — | |
| P / Sales | 35.6x | 13.1x | 50.6x | 747.0x | 76.9x | |
| EV / Sales | 39.7x | 20.2x | 84.0x | 449.0x | 132.0x | |
| Gross Profit, Adj. | $6.5M | $4.9M | $867,431 | $414,468 | $116,614 | |
| YoY % | +47.2% | -24.7% | -82.3% | — | — | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 44.4% | |
| EV / Gross Profit | 39.7x | 20.2x | 84.0x | 449.0x | 297.0x | |
| EBITDA, Adj. | $-802,390 | $-32.9M | $-8.2M | $-393,048 | $-3.0M | |
| YoY % | -573.8% | -3996.4% | +75.0% | -106.7% | -171.5% | |
| Margin % | -12.4% | -672.4% | -948.8% | -94.8% | -1130.8% | |
| EV / EBITDA | -321.2x | -3.0x | -8.9x | -473.5x | -11.7x | |
| EBIT | $-803,722 | $-61.3M | $-9.1M | $-393,686 | $-3.0M | |
| YoY % | +98.6% | -7527.1% | +85.1% | -106.8% | -175.8% | |
| Margin % | -12.4% | -1254.1% | -1049.9% | -95.0% | -1148.8% | |
| EV / EBIT | -320.6x | -1.6x | -8.0x | -472.7x | -11.5x | |
| Net Income | $-7.3M | $-66.0M | $-8.8M | $-12.2M | $-2.9M | |
| YoY % | +84.8% | -798.8% | +86.7% | -401.9% | -86.0% | |
| Net Margin | -113.1% | -1350.2% | -1011.3% | -2950.8% | -1104.7% | |
| EPS (GAAP) | -$8.80 | -$76.22 | -$5.61 | -$2.18 | -$0.19 | |
| YoY % | +84.9% | -766.1% | +92.6% | -238.0% | -5.6% |