STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $25.9M | $17.1M | $13.7M | $13.1M | |
| YoY % | — | -34.1% | -19.5% | -4.9% | |
| P / Sales | 0.3x | 0.3x | 0.1x | 0.1x | |
| EV / Sales | 0.6x | 0.6x | 0.6x | 0.6x | |
| Gross Profit, Adj. | $2.3M | $1.4M | $1.3M | $1.6M | |
| YoY % | — | -40.3% | -0.9% | +19.6% | |
| Margin % | 8.7% | 7.9% | 9.8% | 12.3% | |
| EV / Gross Profit | 6.4x | 7.6x | 5.9x | 4.9x | |
| EBITDA, Adj. | $-6.8M | $-7.9M | $-6.1M | $-5.4M | |
| YoY % | — | -15.2% | +22.9% | +10.2% | |
| Margin % | -26.3% | -46.1% | -44.1% | -41.7% | |
| EV / EBITDA | -2.1x | -1.3x | -1.3x | -1.4x | |
| EBIT | $-7.1M | $-8.3M | $-6.5M | $-5.9M | |
| YoY % | — | -17.0% | +21.4% | +9.2% | |
| Margin % | -27.3% | -48.4% | -47.3% | -45.1% | |
| EV / EBIT | -2.1x | -1.2x | -1.2x | -1.3x | |
| Net Income | $-8.2M | $-9.3M | $-5.6M | $-7.9M | |
| YoY % | — | -13.9% | +40.0% | -41.1% | |
| Net Margin | -31.6% | -54.7% | -40.8% | -60.5% | |
| EPS (GAAP) | -$10480.00 | -$3897.87 | -$122.72 | -$13.95 | |
| YoY % | — | +62.8% | +96.9% | +88.6% |