STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.3M | $110,748 | $168,721 | $301,647 | |
| YoY % | — | -91.6% | +52.3% | +78.8% | |
| P / Sales | 3.3x | 26.5x | 150.8x | 30.3x | |
| EV / Sales | 4.7x | 25.1x | 150.6x | 31.1x | |
| Gross Profit, Adj. | $958,145 | $85,060 | $132,128 | $240,274 | |
| YoY % | — | -91.1% | +55.3% | +81.8% | |
| Margin % | 72.5% | 76.8% | 78.3% | 79.7% | |
| EV / Gross Profit | 6.4x | 32.6x | 192.3x | 39.0x | |
| EBITDA, Adj. | $-1.8M | $-5.7M | $-7.7M | $-8.4M | |
| YoY % | — | -210.6% | -36.0% | -8.1% | |
| Margin % | -138.7% | -5139.6% | -4587.2% | -2774.5% | |
| EV / EBITDA | -3.4x | -0.5x | -3.3x | -1.1x | |
| EBIT | $-1.8M | $-5.7M | $-7.8M | $-8.4M | |
| YoY % | — | -210.8% | -36.1% | -8.2% | |
| Margin % | -138.7% | -5143.5% | -4596.1% | -2781.7% | |
| EV / EBIT | -3.4x | -0.5x | -3.3x | -1.1x | |
| Net Income | $-1.7M | $-4.6M | $-7.6M | $-8.2M | |
| YoY % | — | -173.8% | -63.7% | -8.0% | |
| Net Margin | -128.5% | -4197.6% | -4511.6% | -2725.4% | |
| EPS (GAAP) | -$0.30 | -$0.63 | -$0.83 | -$0.50 | |
| YoY % | — | -110.0% | -31.7% | +39.8% |