STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $89.4M | $157.1M | $62.3M | $34.7M | |
| YoY % | — | +75.8% | -60.4% | -44.3% | |
| P / Sales | 0.1x | 0.3x | 5.3x | 0.0x | |
| EV / Sales | 0.6x | 0.7x | 6.0x | 0.8x | |
| Gross Profit, Adj. | $29.3M | $37.6M | $17.4M | $10.4M | |
| YoY % | — | +28.1% | -53.7% | -40.1% | |
| Margin % | 32.8% | 23.9% | 27.9% | 30.0% | |
| EV / Gross Profit | 1.9x | 2.9x | 21.4x | 2.6x | |
| EBITDA, Adj. | $10.0M | $22,000 | $-11.0M | $-12.6M | |
| YoY % | — | -99.8% | -50118.2% | -14.6% | |
| Margin % | 11.2% | 0.0% | -17.7% | -36.4% | |
| EV / EBITDA | 5.6x | 4956.3x | -33.9x | -2.2x | |
| EBIT | $8.0M | $-2.2M | $-13.2M | $-14.8M | |
| YoY % | — | -127.4% | -505.6% | -11.5% | |
| Margin % | 8.9% | -1.4% | -21.2% | -42.5% | |
| EV / EBIT | 7.0x | -49.9x | -28.2x | -1.9x | |
| Net Income | $316,000 | $-2.2M | $-6.2M | $-23.4M | |
| YoY % | — | -794.3% | -184.2% | -274.6% | |
| Net Margin | 0.4% | -1.4% | -10.0% | -67.3% | |
| EPS (GAAP) | $24.20 | -$160.60 | -$6.64 | -$303.16 | |
| YoY % | — | -763.6% | +95.9% | -4465.7% |