STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $5.4M | $4.6M | $3.1M | $3.1M | |
| YoY % | — | -15.3% | -32.4% | +1.9% | |
| P / Sales | 2.1x | 2.3x | 4.7x | 3.9x | |
| EV / Sales | 2.9x | 2.5x | 5.6x | 2.7x | |
| Gross Profit, Adj. | $3.6M | $3.6M | $2.0M | $1.8M | |
| YoY % | — | +1.3% | -44.7% | -12.9% | |
| Margin % | 66.8% | 80.0% | 65.4% | 55.9% | |
| EV / Gross Profit | 4.4x | 3.1x | 8.6x | 4.8x | |
| EBITDA, Adj. | $-11.3M | $-7.1M | $-8.6M | $-6.9M | |
| YoY % | — | +37.3% | -21.7% | +20.2% | |
| Margin % | -210.2% | -155.7% | -280.2% | -219.6% | |
| EV / EBITDA | -1.4x | -1.6x | -2.0x | -1.2x | |
| EBIT | $-12.1M | $-7.9M | $-9.4M | $-7.7M | |
| YoY % | — | +34.7% | -18.7% | +18.2% | |
| Margin % | -224.3% | -173.0% | -303.9% | -244.0% | |
| EV / EBIT | -1.3x | -1.4x | -1.8x | -1.1x | |
| Net Income | $-12.1M | $-7.6M | $-12.5M | $-8.3M | |
| YoY % | — | +36.8% | -64.2% | +33.6% | |
| Net Margin | -224.5% | -167.5% | -407.0% | -265.2% | |
| EPS (GAAP) | -$38.25 | -$16.07 | -$11.36 | -$2.67 | |
| YoY % | — | +58.0% | +29.3% | +76.5% |