STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $4.0M | $4.5M | $3.1M | $1.8M | |
| YoY % | — | +13.8% | -30.9% | -42.2% | |
| P / Sales | 13.6x | 22.9x | 4.3x | 2.1x | |
| EV / Sales | 7.4x | 21.3x | 1.4x | -1.6x | |
| Gross Profit, Adj. | $-148,059 | $548,069 | $-478,266 | $51,399 | |
| YoY % | — | +470.2% | -187.3% | +110.7% | |
| Margin % | -3.7% | 12.1% | -15.2% | 2.8% | |
| EV / Gross Profit | -199.5x | 176.8x | -9.1x | -58.0x | |
| EBITDA, Adj. | $-21.0M | $-14.3M | $-5.7M | $-2.7M | |
| YoY % | — | +32.1% | +59.9% | +53.4% | |
| Margin % | -526.0% | -314.0% | -182.3% | -146.9% | |
| EV / EBITDA | -1.4x | -6.8x | -0.8x | 1.1x | |
| EBIT | $-22.7M | $-14.6M | $-5.9M | $-2.7M | |
| YoY % | — | +35.7% | +59.4% | +54.2% | |
| Margin % | -568.9% | -321.6% | -188.8% | -149.6% | |
| EV / EBIT | -1.3x | -6.6x | -0.7x | 1.1x | |
| Net Income | $-28.3M | $-23.0M | $-5.1M | $-3.9M | |
| YoY % | — | +18.6% | +77.8% | +23.4% | |
| Net Margin | -708.5% | -506.7% | -162.9% | -215.8% | |
| EPS (GAAP) | -$15.80 | -$1.09 | -$2.05 | -$1.06 | |
| YoY % | — | +93.1% | -88.1% | +48.3% |