STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $421,000 | $142,000 | $1.3M | $1.5M | |
| YoY % | — | -66.3% | +815.5% | +14.4% | |
| P / Sales | 38.7x | 22.8x | 27.0x | 11.8x | |
| EV / Sales | 24.2x | 23.3x | 16.0x | -0.1x | |
| Gross Profit, Adj. | $-240,000 | $81,000 | $450,000 | $552,000 | |
| YoY % | — | +133.8% | +455.6% | +22.7% | |
| Margin % | -57.0% | 57.0% | 34.6% | 37.1% | |
| EV / Gross Profit | -42.5x | 40.8x | 46.1x | -0.4x | |
| EBITDA, Adj. | $-10.6M | $-11.2M | $-8.9M | $-11.6M | |
| YoY % | — | -6.1% | +21.2% | -31.0% | |
| Margin % | -2514.3% | -7909.9% | -681.2% | -780.3% | |
| EV / EBITDA | -1.0x | -0.3x | -2.3x | 0.0x | |
| EBIT | $-10.7M | $-11.4M | $-9.0M | $-11.7M | |
| YoY % | — | -6.2% | +21.0% | -30.3% | |
| Margin % | -2549.9% | -8030.3% | -692.6% | -789.2% | |
| EV / EBIT | -0.9x | -0.3x | -2.3x | 0.0x | |
| Net Income | $-10.5M | $-11.1M | $-30.7M | $-11.1M | |
| YoY % | — | -6.4% | -175.5% | +63.9% | |
| Net Margin | -2488.1% | -7850.7% | -2362.2% | -746.5% | |
| EPS (GAAP) | -$177.30 | -$129.26 | -$55.41 | -$6.15 | |
| YoY % | — | +27.1% | +57.1% | +88.9% |