STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.6M | $204,495 | $10,781 | $1.8M | $3.4M | |
| YoY % | -56.8% | -94.3% | -94.7% | +16864.8% | +84.3% | |
| P / Sales | 1235.3x | 77.8x | 279.6x | 4.0x | 0.3x | |
| EV / Sales | 1239.9x | 170.1x | 2157.1x | 6.0x | 2.3x | |
| Gross Profit, Adj. | $385,729 | $1,147 | $1,541 | $825,204 | $1.2M | |
| YoY % | -80.7% | -99.7% | +34.4% | +53449.9% | +44.2% | |
| Margin % | 10.7% | 0.6% | 14.3% | 45.1% | 35.3% | |
| EV / Gross Profit | 11572.2x | 30321.0x | 15091.1x | 13.3x | 6.5x | |
| EBITDA, Adj. | $-6.8M | $-5.9M | $-6.5M | $-4.1M | $-2.7M | |
| YoY % | -107.0% | +13.4% | -10.4% | +36.7% | +34.4% | |
| Margin % | -188.4% | -2870.6% | -60089.0% | -224.1% | -79.8% | |
| EV / EBITDA | -658.3x | -5.9x | -3.6x | -2.7x | -2.9x | |
| EBIT | $-12.0M | $-5.9M | $-6.5M | $-4.1M | $-11.7M | |
| YoY % | -82.6% | +51.1% | -10.4% | +36.3% | -182.5% | |
| Margin % | -333.4% | -2870.6% | -60124.6% | -225.9% | -346.2% | |
| EV / EBIT | -371.9x | -5.9x | -3.6x | -2.7x | -0.7x | |
| Net Income | $-21.1M | $-14.6M | $-15.6M | $-8.4M | $-12.3M | |
| YoY % | -79.3% | +30.7% | -6.9% | +46.6% | -47.7% | |
| Net Margin | -586.2% | -7153.7% | -145086.1% | -456.7% | -366.1% | |
| EPS (GAAP) | -$40.50 | -$1885.50 | -$972.08 | -$50.92 | -$25.84 | |
| YoY % | +98.3% | -4555.6% | +48.4% | +94.8% | +49.3% |