STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $105.4M | $57.5M | $32.5M | $39.7M | |
| YoY % | — | -45.4% | -43.6% | +22.2% | |
| P / Sales | 0.1x | 0.2x | 0.2x | — | |
| EV / Sales | 0.4x | 0.9x | 1.5x | — | |
| Gross Profit, Adj. | $12.6M | $2.1M | $1.7M | $2.5M | |
| YoY % | — | -83.7% | -17.9% | +50.6% | |
| Margin % | 12.0% | 3.6% | 5.2% | 6.4% | |
| EV / Gross Profit | 3.3x | 25.0x | 28.3x | — | |
| EBITDA, Adj. | $2.3M | $-7.4M | $-4.9M | $-5.8M | |
| YoY % | — | -427.3% | +33.6% | -18.9% | |
| Margin % | 2.1% | -12.8% | -15.1% | -14.7% | |
| EV / EBITDA | 18.4x | -6.9x | -9.7x | — | |
| EBIT | $-345,362 | $-10.5M | $-9.6M | $-9.2M | |
| YoY % | — | -2925.9% | +7.8% | +4.4% | |
| Margin % | -0.3% | -18.2% | -29.7% | -23.2% | |
| EV / EBIT | -120.1x | -4.9x | -5.0x | — | |
| Net Income | $198,978 | $-10.9M | $-10.1M | $-10.0M | |
| YoY % | — | -5602.5% | +8.1% | +0.5% | |
| Net Margin | 0.2% | -19.0% | -31.0% | -25.2% | |
| EPS (GAAP) | $4.25 | -$195.43 | -$168.40 | -$4.38 | |
| YoY % | — | -4698.4% | +13.8% | +97.4% |