STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $3.8M | $8.0M | $9.5M | |
| YoY % | — | +111.1% | +18.8% | |
| P / Sales | 7.2x | 1.2x | 1.2x | |
| EV / Sales | 8.8x | 1.5x | 1.2x | |
| Gross Profit, Adj. | $1.3M | $3.2M | $3.0M | |
| YoY % | — | +148.7% | -6.3% | |
| Margin % | 34.4% | 40.5% | 31.9% | |
| EV / Gross Profit | 25.7x | 3.7x | 3.8x | |
| EBITDA, Adj. | $-3.9M | $-2.6M | $-2.9M | |
| YoY % | — | +32.6% | -10.2% | |
| Margin % | -103.6% | -33.0% | -30.7% | |
| EV / EBITDA | -8.5x | -4.5x | -4.0x | |
| EBIT | $-4.0M | $-3.2M | $-7.2M | |
| YoY % | — | +20.4% | -123.5% | |
| Margin % | -106.8% | -40.3% | -75.7% | |
| EV / EBIT | -8.3x | -3.7x | -1.6x | |
| Net Income | $-4.2M | $-3.2M | $-7.2M | |
| YoY % | — | +23.2% | -123.7% | |
| Net Margin | -110.2% | -40.1% | -75.5% | |
| EPS (GAAP) | -$2.27 | -$1.32 | -$0.52 | |
| YoY % | — | +41.9% | +60.6% |