STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $5.6M | $12.8M | $10.8M | $11.3M | |
| YoY % | — | +127.3% | -15.6% | +4.9% | |
| P / Sales | 11.8x | 3.1x | 3.4x | 2.8x | |
| EV / Sales | 16.3x | 4.1x | 3.5x | 2.1x | |
| Gross Profit, Adj. | $-3.3M | $-2.0M | $-3.7M | $-4.8M | |
| YoY % | — | +39.0% | -82.8% | -29.1% | |
| Margin % | -58.9% | -15.8% | -34.2% | -42.1% | |
| EV / Gross Profit | -27.6x | -25.8x | -10.2x | -5.1x | |
| EBITDA, Adj. | $-30.3M | $-23.8M | $-26.6M | $-31.3M | |
| YoY % | — | +21.4% | -11.7% | -18.0% | |
| Margin % | -537.3% | -185.8% | -245.7% | -276.3% | |
| EV / EBITDA | -3.0x | -2.2x | -1.4x | -0.8x | |
| EBIT | $-32.0M | $-26.3M | $-29.7M | $-33.9M | |
| YoY % | — | +17.8% | -12.9% | -14.2% | |
| Margin % | -567.7% | -205.4% | -274.7% | -299.0% | |
| EV / EBIT | -2.9x | -2.0x | -1.3x | -0.7x | |
| Net Income | $-25.6M | $-22.1M | $-31.7M | $-33.8M | |
| YoY % | — | +13.7% | -43.5% | -6.6% | |
| Net Margin | -455.4% | -172.8% | -293.7% | -298.3% | |
| EPS (GAAP) | -$36.00 | -$16.77 | -$10.97 | -$4.00 | |
| YoY % | — | +53.4% | +34.6% | +63.5% |