STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $18.2M | $22.5M | $7.6M | $8.4M | |
| YoY % | — | +23.9% | -66.4% | +10.6% | |
| P / Sales | 0.4x | 1.5x | 2.2x | 6.9x | |
| EV / Sales | 4.3x | 2.5x | 4.8x | 11.5x | |
| Gross Profit, Adj. | $8.6M | $11.7M | $2.4M | $2.9M | |
| YoY % | — | +35.4% | -79.9% | +21.9% | |
| Margin % | 47.5% | 51.9% | 31.0% | 34.2% | |
| EV / Gross Profit | 9.1x | 4.9x | 15.6x | 33.6x | |
| EBITDA, Adj. | $-11.1M | $-17.3M | $-18.9M | $-24.0M | |
| YoY % | — | -55.8% | -9.3% | -26.9% | |
| Margin % | -61.1% | -76.9% | -249.8% | -286.6% | |
| EV / EBITDA | -7.1x | -3.3x | -1.9x | -4.0x | |
| EBIT | $-41.7M | $-20.3M | $-21.0M | $-26.4M | |
| YoY % | — | +51.4% | -3.5% | -25.6% | |
| Margin % | -229.3% | -90.0% | -277.0% | -314.4% | |
| EV / EBIT | -1.9x | -2.8x | -1.7x | -3.6x | |
| Net Income | $-55.8M | $-5.7M | $-24.9M | $-55.3M | |
| YoY % | — | +89.9% | -339.8% | -122.1% | |
| Net Margin | -306.7% | -25.1% | -328.2% | -658.9% | |
| EPS (GAAP) | -$24.65 | -$1.03 | -$1.03 | -$0.55 | |
| YoY % | — | +95.8% | — | +46.6% |