STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $16.0M | $14.1M | $19.6M | |
| YoY % | — | -11.8% | +39.0% | |
| P / Sales | 1.6x | 1.6x | 3.9x | |
| EV / Sales | 2.2x | 2.4x | 4.5x | |
| Gross Profit, Adj. | $5.2M | $4.5M | $6.4M | |
| YoY % | — | -13.8% | +41.1% | |
| Margin % | 32.8% | 32.0% | 32.5% | |
| EV / Gross Profit | 6.8x | 7.4x | 13.9x | |
| EBITDA, Adj. | $2.0M | $-677,586 | $3.2M | |
| YoY % | — | -134.0% | +578.8% | |
| Margin % | 12.5% | -4.8% | 16.6% | |
| EV / EBITDA | 17.9x | -49.4x | 27.4x | |
| EBIT | $1.0M | $-1.6M | $2.4M | |
| YoY % | — | -255.2% | +253.7% | |
| Margin % | 6.4% | -11.2% | 12.4% | |
| EV / EBIT | 35.0x | -21.1x | 36.5x | |
| Net Income | $864,722 | $-1.9M | $1.9M | |
| YoY % | — | -317.6% | +203.3% | |
| Net Margin | 5.4% | -13.3% | 9.9% | |
| EPS (GAAP) | $0.07 | -$0.11 | $0.03 | |
| YoY % | — | -257.1% | +127.3% |