STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $4.5M | $2.9M | $1.9M | $5.9M | |
| YoY % | — | -36.4% | -34.7% | +217.6% | |
| P / Sales | 7.6x | 6.6x | 10.5x | 0.2x | |
| EV / Sales | 7.3x | 7.2x | 15.7x | 2.4x | |
| Gross Profit, Adj. | $1.7M | $1.0M | $488,803 | $-13.2M | |
| YoY % | — | -41.9% | -51.4% | -2800.1% | |
| Margin % | 38.4% | 35.1% | 26.1% | -222.2% | |
| EV / Gross Profit | 19.0x | 20.4x | 60.2x | -1.1x | |
| EBITDA, Adj. | $-6.7M | $-7.5M | $-7.7M | $-24.3M | |
| YoY % | — | -12.5% | -3.2% | -214.6% | |
| Margin % | -147.8% | -261.5% | -413.3% | -409.4% | |
| EV / EBITDA | -4.9x | -2.7x | -3.8x | -0.6x | |
| EBIT | $-43.8M | $-12.7M | $-7.9M | $-38.7M | |
| YoY % | — | +71.0% | +37.7% | -388.4% | |
| Margin % | -973.4% | -444.1% | -423.5% | -651.3% | |
| EV / EBIT | -0.8x | -1.6x | -3.7x | -0.4x | |
| Net Income | $-43.8M | $-12.7M | $-8.8M | $-39.1M | |
| YoY % | — | +71.0% | +30.2% | -342.2% | |
| Net Margin | -972.4% | -443.1% | -473.2% | -658.8% | |
| EPS (GAAP) | -$29.20 | -$8.40 | -$5.46 | -$11.54 | |
| YoY % | — | +71.2% | +35.0% | -111.4% |