STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $36.0M | $31.1M | $44.8M | |
| YoY % | — | -13.7% | +44.1% | |
| P / Sales | 0.2x | 0.3x | 0.2x | |
| EV / Sales | 1.0x | 1.8x | 1.1x | |
| Gross Profit, Adj. | $8.7M | $9.7M | $11.1M | |
| YoY % | — | +12.3% | +14.1% | |
| Margin % | 24.0% | 31.3% | 24.8% | |
| EV / Gross Profit | 4.1x | 5.7x | 4.3x | |
| EBITDA, Adj. | $-2.2M | $-1.5M | $1.2M | |
| YoY % | — | +29.0% | +177.4% | |
| Margin % | -6.0% | -5.0% | 2.7% | |
| EV / EBITDA | -16.3x | -35.9x | 39.9x | |
| EBIT | $-3.1M | $-1.9M | $772,000 | |
| YoY % | — | +37.0% | +139.8% | |
| Margin % | -8.5% | -6.2% | 1.7% | |
| EV / EBIT | -11.5x | -28.5x | 61.7x | |
| Net Income | $1.8M | $-2.9M | $-433,000 | |
| YoY % | — | -259.5% | +84.8% | |
| Net Margin | 5.0% | -9.2% | -1.0% | |
| EPS (GAAP) | $0.60 | -$0.90 | -$0.11 | |
| YoY % | — | -250.0% | +87.8% |