STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2020 | FY 2021 | FY 2022 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.8M | $385,501 | $81,526 | $4.0M | $2.5M | |
| YoY % | — | -78.9% | -78.9% | — | -37.1% | |
| P / Sales | 2.6x | 57.3x | 130.8x | 3.2x | 1.6x | |
| EV / Sales | -2.4x | 46.9x | -149.7x | 2.6x | 1.4x | |
| Gross Profit, Adj. | $1.8M | $385,501 | $81,526 | $4.0M | $2.5M | |
| YoY % | — | -78.9% | -78.9% | — | -37.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | -2.4x | 46.9x | -149.7x | 2.6x | 1.4x | |
| EBITDA, Adj. | $-2.8M | $-18.7M | $-14.0M | $-25.0M | $-21.6M | |
| YoY % | — | -568.8% | +25.3% | +6.1% | +13.9% | |
| Margin % | -153.4% | -4852.7% | -17138.4% | -633.4% | -866.6% | |
| EV / EBITDA | 1.6x | -1.0x | 0.9x | -0.4x | -0.2x | |
| EBIT | $-2.8M | $-18.7M | $-14.0M | $-25.1M | $-21.6M | |
| YoY % | — | -565.5% | +25.2% | +6.0% | +13.9% | |
| Margin % | -154.5% | -4862.7% | -17207.5% | -635.8% | -869.3% | |
| EV / EBIT | 1.6x | -1.0x | 0.9x | -0.4x | -0.2x | |
| Net Income | $-3.0M | $-18.6M | $-14.0M | $-25.0M | $-21.5M | |
| YoY % | — | -527.8% | +24.5% | +3.8% | +14.1% | |
| Net Margin | -162.2% | -4817.2% | -17198.3% | -632.0% | -862.3% | |
| EPS (GAAP) | -$802.50 | -$1140.00 | -$309.75 | -$120.46 | -$22.40 | |
| YoY % | — | -42.1% | +72.8% | +66.3% | +81.4% |