STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $11.2M | $1.8M | $1.6M | $1.5M | |
| YoY % | — | -84.2% | -6.8% | -10.0% | |
| P / Sales | 1.9x | 13.1x | 6.6x | 4.0x | |
| EV / Sales | -8.3x | -37.0x | -2.8x | -6.1x | |
| Gross Profit, Adj. | $11.2M | $1.8M | $1.6M | $1.5M | |
| YoY % | — | -84.2% | -6.8% | -10.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | -8.3x | -37.0x | -2.8x | -6.1x | |
| EBITDA, Adj. | $-4.4M | $-333,308.254 | $-1.3M | $-1.5M | |
| YoY % | — | +92.5% | -280.2% | -18.0% | |
| Margin % | -39.6% | -18.9% | -77.0% | -100.9% | |
| EV / EBITDA | 20.8x | 196.0x | 3.7x | 6.0x | |
| EBIT | $-4.5M | $-360,195.66 | $-1.3M | $-1.5M | |
| YoY % | — | +92.0% | -265.5% | -17.3% | |
| Margin % | -40.2% | -20.4% | -80.0% | -104.2% | |
| EV / EBIT | 20.5x | 181.4x | 3.5x | 5.8x | |
| Net Income | $-3.8M | $-61,955.03 | $-608,883.31 | $-1.1M | |
| YoY % | — | +98.4% | -882.8% | -75.3% | |
| Net Margin | -34.3% | -3.5% | -37.0% | -72.1% | |
| EPS (GAAP) | -$0.90 | -$0.01 | -$0.12 | -$0.21 | |
| YoY % | — | +98.9% | -1100.0% | -75.0% |