STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $115.6M | $151.9M | $127.5M | |
| YoY % | — | +31.4% | -16.1% | |
| P / Sales | 4.0x | 2.8x | 1.1x | |
| EV / Sales | 4.2x | 3.1x | 1.7x | |
| Gross Profit, Adj. | $20.8M | $29.8M | $22.6M | |
| YoY % | — | +43.3% | -23.9% | |
| Margin % | 18.0% | 19.6% | 17.8% | |
| EV / Gross Profit | 23.2x | 16.0x | 9.8x | |
| EBITDA, Adj. | $-4.4M | $-13.4M | $-37.0M | |
| YoY % | — | -202.4% | -176.6% | |
| Margin % | -3.8% | -8.8% | -29.1% | |
| EV / EBITDA | -108.7x | -35.7x | -6.0x | |
| EBIT | $-4.5M | $-13.9M | $-37.8M | |
| YoY % | — | -210.5% | -172.4% | |
| Margin % | -3.9% | -9.1% | -29.7% | |
| EV / EBIT | -107.6x | -34.4x | -5.9x | |
| Net Income | $-6.0M | $-14.8M | $-39.2M | |
| YoY % | — | -146.0% | -165.7% | |
| Net Margin | -5.2% | -9.7% | -30.8% | |
| EPS (GAAP) | -$0.12 | -$0.27 | -$0.69 | |
| YoY % | — | -125.0% | -155.6% |