STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $56.0M | $49.8M | $44.3M | $0 | $6.6M | |
| YoY % | -9.8% | -11.1% | -10.9% | -100.0% | — | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $50.0M | $44.4M | $40.4M | $0 | $6.6M | |
| YoY % | -6.6% | -11.2% | -9.0% | -100.0% | — | |
| Margin % | 89.3% | 89.2% | 91.1% | — | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $10.9M | $4.0M | $-32.7M | $-6.2M | $-9.7M | |
| YoY % | +330.6% | -63.0% | -908.3% | +80.9% | -56.1% | |
| Margin % | 19.5% | 8.1% | -73.8% | — | -148.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $10.9M | $4.0M | $-32.7M | $-6.2M | $-9.7M | |
| YoY % | +387.1% | -63.0% | -908.3% | +80.9% | -56.1% | |
| Margin % | 19.5% | 8.1% | -73.8% | — | -148.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $8.4M | $3.0M | $-34.1M | $-20.8M | $-5.1M | |
| YoY % | +143.2% | -64.1% | -1238.1% | +39.0% | +75.2% | |
| Net Margin | 14.9% | 6.0% | -77.0% | — | -78.2% | |
| EPS (GAAP) | $1.09 | $0.39 | -$4.65 | -$2.86 | -$0.77 | |
| YoY % | +142.2% | -64.2% | -1292.3% | +38.5% | +73.1% |