STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.9M | $4.2M | $2.8M | $2.3M | |
| YoY % | — | +42.5% | -32.3% | -17.4% | |
| P / Sales | 4.1x | 1.6x | 1.2x | 4.5x | |
| EV / Sales | 3.8x | 1.8x | 1.8x | 4.9x | |
| Gross Profit, Adj. | $2.9M | $4.2M | $2.8M | $2.3M | |
| YoY % | — | +42.5% | -32.3% | -17.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 3.8x | 1.8x | 1.8x | 4.9x | |
| EBITDA, Adj. | $-3.6M | $-2.6M | $-1.2M | $-2.7M | |
| YoY % | — | +27.9% | +53.5% | -123.6% | |
| Margin % | -124.7% | -63.1% | -43.3% | -117.2% | |
| EV / EBITDA | -3.1x | -2.9x | -4.1x | -4.1x | |
| EBIT | $-3.9M | $-2.6M | $-1.2M | $-2.7M | |
| YoY % | — | +32.7% | +53.5% | -123.6% | |
| Margin % | -133.6% | -63.1% | -43.3% | -117.2% | |
| EV / EBIT | -2.9x | -2.9x | -4.1x | -4.1x | |
| Net Income | $-3.5M | $-2.6M | $-1.3M | $-2.8M | |
| YoY % | — | +26.1% | +50.0% | -119.0% | |
| Net Margin | -120.5% | -62.5% | -46.1% | -122.2% | |
| EPS (GAAP) | -$3.41 | -$2.46 | -$0.99 | -$1.73 | |
| YoY % | — | +27.9% | +59.8% | -74.7% |