STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $22.4M | $64.7M | $74.7M | $101.4M | |
| YoY % | — | +188.7% | +15.4% | +35.7% | |
| P / Sales | 21.1x | 0.7x | 2.6x | 2.4x | |
| EV / Sales | 21.7x | 1.5x | 3.3x | 2.2x | |
| Gross Profit, Adj. | $8.3M | $44.7M | $37.3M | $33.9M | |
| YoY % | — | +436.4% | -16.6% | -9.2% | |
| Margin % | 37.2% | 69.1% | 50.0% | 33.4% | |
| EV / Gross Profit | 58.3x | 2.2x | 6.7x | 6.5x | |
| EBITDA, Adj. | $-11.4M | $12.0M | $22.2M | $9.8M | |
| YoY % | — | +204.7% | +85.1% | -55.8% | |
| Margin % | -51.1% | 18.5% | 29.7% | 9.7% | |
| EV / EBITDA | -42.5x | 8.2x | 11.3x | 22.4x | |
| EBIT | $-87.5M | $10.7M | $20.4M | $8.5M | |
| YoY % | — | +112.3% | +89.6% | -58.3% | |
| Margin % | -390.4% | 16.6% | 27.3% | 8.4% | |
| EV / EBIT | -5.6x | 9.1x | 12.3x | 25.8x | |
| Net Income | $-87.5M | $13.5M | $-64.8M | $-11.3M | |
| YoY % | — | +115.4% | -580.1% | +82.6% | |
| Net Margin | -390.6% | 20.9% | -86.8% | -11.1% | |
| EPS (GAAP) | -$17.83 | $1.64 | -$6.13 | -$0.51 | |
| YoY % | — | +109.2% | -473.8% | +91.7% |