STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $0 | $6.7M | $2.8M | $2.6M | $54,232 | |
| YoY % | — | — | -57.7% | -9.7% | -97.9% | |
| P / Sales | — | 10.4x | 15.2x | 6.7x | 37.5x | |
| EV / Sales | — | 8.5x | 19.2x | 19.3x | 402.7x | |
| Gross Profit, Adj. | $0 | $2.6M | $560,360 | $959,403 | $10,846 | |
| YoY % | — | — | -78.3% | +71.2% | -98.9% | |
| Margin % | — | 38.5% | 19.7% | 37.4% | 20.0% | |
| EV / Gross Profit | — | 22.1x | 97.4x | 51.7x | 2013.5x | |
| EBITDA, Adj. | $-12.8M | $-14.4M | $-24.6M | $-11.1M | $-12.1M | |
| YoY % | — | -12.0% | -71.2% | +55.0% | -9.3% | |
| Margin % | — | -213.6% | -865.0% | -431.0% | -22296.0% | |
| EV / EBITDA | -2.7x | -4.0x | -2.2x | -4.5x | -1.8x | |
| EBIT | $-13.4M | $-15.1M | $-25.7M | $-28.2M | $-13.2M | |
| YoY % | — | -12.8% | -70.6% | -9.5% | +53.3% | |
| Margin % | — | -224.3% | -905.0% | -1097.0% | -24270.7% | |
| EV / EBIT | -2.6x | -3.8x | -2.1x | -1.8x | -1.7x | |
| Net Income | $-12.9M | $-14.9M | $-25.0M | $-30.0M | $-22.3M | |
| YoY % | — | -15.8% | -67.7% | -20.1% | +25.7% | |
| Net Margin | — | -221.7% | -879.5% | -1169.7% | -41117.2% | |
| EPS (GAAP) | -$27.60 | -$16.80 | -$28.00 | -$30.96 | -$10.63 | |
| YoY % | — | +39.1% | -66.7% | -10.6% | +65.7% |