STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $14.0M | $15.3M | $13.6M | |
| YoY % | — | +9.9% | -11.4% | |
| P / Sales | 0.2x | 0.5x | 0.3x | |
| EV / Sales | 1.1x | 1.2x | 1.1x | |
| Gross Profit, Adj. | $1.2M | $4.0M | $3.6M | |
| YoY % | — | +227.7% | -10.1% | |
| Margin % | 8.7% | 25.9% | 26.3% | |
| EV / Gross Profit | 12.5x | 4.6x | 4.0x | |
| EBITDA, Adj. | $-4.1M | $-1.0M | $-10.8M | |
| YoY % | — | +74.8% | -949.5% | |
| Margin % | -29.2% | -6.7% | -79.4% | |
| EV / EBITDA | -3.7x | -17.7x | -1.3x | |
| EBIT | $-4.8M | $-1.7M | $-11.5M | |
| YoY % | — | +64.9% | -584.3% | |
| Margin % | -34.1% | -10.9% | -84.2% | |
| EV / EBIT | -3.2x | -10.9x | -1.2x | |
| Net Income | $-7.1M | $-4.4M | $-11.7M | |
| YoY % | — | +38.6% | -166.5% | |
| Net Margin | -51.1% | -28.5% | -85.8% | |
| EPS (GAAP) | -$22.40 | -$1.33 | -$0.82 | |
| YoY % | — | +94.1% | +38.3% |