STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $3.2M | $5.5M | $5.9M | $8.1M | |
| YoY % | — | +70.0% | +7.6% | +36.5% | |
| P / Sales | 24.9x | 1.2x | 0.8x | 1.0x | |
| EV / Sales | 25.3x | 2.7x | 1.7x | 1.7x | |
| Gross Profit, Adj. | $2.1M | $5.4M | $5.9M | $7.4M | |
| YoY % | — | +154.4% | +9.7% | +25.6% | |
| Margin % | 65.5% | 98.1% | 100.0% | 92.0% | |
| EV / Gross Profit | 38.6x | 2.7x | 1.7x | 1.9x | |
| EBITDA, Adj. | $-3.3M | $-4.3M | $-4.2M | $-5.3M | |
| YoY % | — | -28.6% | +1.2% | -26.4% | |
| Margin % | -102.8% | -77.7% | -71.3% | -66.0% | |
| EV / EBITDA | -24.6x | -3.4x | -2.3x | -2.6x | |
| EBIT | $-3.5M | $-4.5M | $-4.6M | $-5.8M | |
| YoY % | — | -28.3% | -1.7% | -25.4% | |
| Margin % | -109.3% | -82.5% | -77.9% | -71.6% | |
| EV / EBIT | -23.2x | -3.2x | -2.1x | -2.4x | |
| Net Income | $-3.6M | $-4.7M | $-4.8M | $-9.1M | |
| YoY % | — | -32.9% | -1.7% | -90.2% | |
| Net Margin | -109.7% | -85.8% | -81.1% | -112.9% | |
| EPS (GAAP) | -$0.29 | -$2.86 | -$1.66 | -$1.73 | |
| YoY % | — | -886.2% | +42.0% | -4.2% |