STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $29.4M | $28.4M | $28.1M | |
| YoY % | — | -3.4% | -1.3% | |
| P / Sales | 5.0x | 3.2x | 3.8x | |
| EV / Sales | 5.4x | 3.8x | 4.3x | |
| Gross Profit, Adj. | $7.9M | $5.7M | $6.5M | |
| YoY % | — | -28.0% | +14.5% | |
| Margin % | 26.9% | 20.0% | 23.3% | |
| EV / Gross Profit | 20.1x | 18.7x | 18.4x | |
| EBITDA, Adj. | $4.3M | $189,319 | $2.1M | |
| YoY % | — | -95.6% | +1006.9% | |
| Margin % | 14.6% | 0.7% | 7.5% | |
| EV / EBITDA | 37.0x | 564.3x | 57.3x | |
| EBIT | $1.5M | $-2.6M | $-517,600 | |
| YoY % | — | -267.2% | +79.9% | |
| Margin % | 5.2% | -9.1% | -1.8% | |
| EV / EBIT | 103.5x | -41.5x | -231.9x | |
| Net Income | $2.0M | $-2.5M | $-1.8M | |
| YoY % | — | -225.5% | +27.7% | |
| Net Margin | 6.7% | -8.7% | -6.4% | |
| EPS (GAAP) | $0.06 | -$0.07 | -$0.05 | |
| YoY % | — | -216.7% | +28.6% |