STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2021 | FY 2023 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $802,580 | $6.0M | $4.0M | $1.0M | $409,657 | |
| YoY % | — | +648.0% | — | — | — | |
| P / Sales | 33.8x | 7.4x | 32.3x | 80.9x | 156.9x | |
| EV / Sales | 34.6x | 6.9x | 15.5x | 33.8x | 91.5x | |
| Gross Profit, Adj. | $802,580 | $6.0M | $4.0M | $1.0M | $409,657 | |
| YoY % | — | +648.0% | — | — | — | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 34.6x | 6.9x | 15.5x | 33.8x | 91.5x | |
| EBITDA, Adj. | $-10.9M | $-3.9M | $-10.2M | $-9.9M | $-13.3M | |
| YoY % | +32.3% | +64.0% | +26.9% | +32.4% | -4.8% | |
| Margin % | -1355.1% | -65.3% | -252.4% | -988.0% | -3237.6% | |
| EV / EBITDA | -2.6x | -10.6x | -6.1x | -3.4x | -2.8x | |
| EBIT | $-10.9M | $-4.0M | $-10.2M | $-9.9M | $-13.3M | |
| YoY % | +32.1% | +63.3% | +27.9% | +32.3% | -4.8% | |
| Margin % | -1363.8% | -67.0% | -253.0% | -990.0% | -3242.5% | |
| EV / EBIT | -2.5x | -10.4x | -6.1x | -3.4x | -2.8x | |
| Net Income | $-11.0M | $-4.0M | $-10.1M | $-8.6M | $-12.0M | |
| YoY % | +38.2% | +63.2% | +26.8% | +39.1% | -8.6% | |
| Net Margin | -1365.8% | -67.1% | -251.0% | -857.2% | -2928.8% | |
| EPS (GAAP) | -$0.66 | -$0.19 | -$0.21 | -$0.17 | -$0.24 | |
| YoY % | +45.0% | +71.2% | +32.3% | +41.4% | -4.3% |