STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $32.9M | $65.9M | $18.2M | $11.1M | |
| YoY % | — | +100.2% | -72.4% | -38.7% | |
| P / Sales | 0.7x | 0.4x | 0.5x | 0.3x | |
| EV / Sales | 3.3x | 1.8x | 7.2x | 0.8x | |
| Gross Profit, Adj. | $16.1M | $25.7M | $7.4M | $5.3M | |
| YoY % | — | +59.5% | -71.2% | -28.2% | |
| Margin % | 49.0% | 39.0% | 40.7% | 47.7% | |
| EV / Gross Profit | 6.7x | 4.5x | 17.6x | 1.6x | |
| EBITDA, Adj. | $-16.9M | $-9.7M | $-13.6M | $-8.9M | |
| YoY % | — | +42.4% | -39.7% | +34.4% | |
| Margin % | -51.4% | -14.8% | -75.0% | -80.2% | |
| EV / EBITDA | -6.4x | -11.9x | -9.5x | -0.9x | |
| EBIT | $-37.8M | $-12.3M | $-27.2M | $-13.1M | |
| YoY % | — | +67.5% | -121.2% | +51.7% | |
| Margin % | -115.0% | -18.7% | -149.9% | -118.1% | |
| EV / EBIT | -2.8x | -9.5x | -4.8x | -0.6x | |
| Net Income | $-49.2M | $-53.1M | $-26.8M | $-17.5M | |
| YoY % | — | -7.8% | +49.5% | +34.7% | |
| Net Margin | -149.6% | -80.6% | -147.7% | -157.5% | |
| EPS (GAAP) | -$378.00 | -$353.85 | -$140.25 | -$29.33 | |
| YoY % | — | +6.4% | +60.4% | +79.1% |