STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $731,493 | $615,873 | $456,021 | |
| YoY % | — | -15.8% | -26.0% | |
| P / Sales | 6.4x | 7.8x | 16.3x | |
| EV / Sales | 5.8x | 10.0x | 15.0x | |
| Gross Profit, Adj. | $431,501 | $379,964 | $250,386 | |
| YoY % | — | -11.9% | -34.1% | |
| Margin % | 59.0% | 61.7% | 54.9% | |
| EV / Gross Profit | 9.8x | 16.2x | 27.4x | |
| EBITDA, Adj. | $-9.2M | $-8.0M | $-17.4M | |
| YoY % | — | +13.4% | -118.9% | |
| Margin % | -1256.9% | -1292.8% | -3822.4% | |
| EV / EBITDA | -0.5x | -0.8x | -0.4x | |
| EBIT | $-9.2M | $-8.7M | $-19.3M | |
| YoY % | — | +5.7% | -121.8% | |
| Margin % | -1260.3% | -1411.6% | -4228.0% | |
| EV / EBIT | -0.5x | -0.7x | -0.4x | |
| Net Income | $-9.2M | $-9.5M | $-21.8M | |
| YoY % | — | -3.2% | -129.5% | |
| Net Margin | -1259.4% | -1543.9% | -4784.6% | |
| EPS (GAAP) | -$8.58 | -$4.80 | -$2.17 | |
| YoY % | — | +44.1% | +54.8% |