STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $20.3M | $23.8M | $29.5M | |
| YoY % | — | +17.3% | +23.9% | |
| P / Sales | 7.5x | 6.2x | 3.9x | |
| EV / Sales | 7.3x | 6.6x | 4.1x | |
| Gross Profit, Adj. | $11.8M | $15.5M | $19.7M | |
| YoY % | — | +31.3% | +27.0% | |
| Margin % | 58.2% | 65.2% | 66.8% | |
| EV / Gross Profit | 12.6x | 10.1x | 6.2x | |
| EBITDA, Adj. | $-70.4M | $-19.9M | $-15.7M | |
| YoY % | — | +71.8% | +20.9% | |
| Margin % | -347.2% | -83.5% | -53.3% | |
| EV / EBITDA | -2.1x | -7.9x | -7.8x | |
| EBIT | $-77.8M | $-22.9M | $-19.2M | |
| YoY % | — | +70.5% | +16.5% | |
| Margin % | -383.6% | -96.5% | -65.0% | |
| EV / EBIT | -1.9x | -6.8x | -6.4x | |
| Net Income | $-65.5M | $-22.5M | $-17.5M | |
| YoY % | — | +65.6% | +22.1% | |
| Net Margin | -322.8% | -94.6% | -59.5% | |
| EPS (GAAP) | -$1.47 | -$0.46 | -$0.35 | |
| YoY % | — | +68.7% | +23.9% |