STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $9.5M | $17.6M | $15.2M | $7.7M | |
| YoY % | — | +85.3% | -13.2% | -49.7% | |
| P / Sales | 2.9x | 3.3x | 1.6x | 0.4x | |
| EV / Sales | 12.0x | 4.9x | 3.2x | 0.7x | |
| Gross Profit, Adj. | $9.5M | $17.6M | $15.2M | $7.7M | |
| YoY % | — | +85.3% | -13.2% | -49.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 12.0x | 4.9x | 3.2x | 0.7x | |
| EBITDA, Adj. | $-2.0M | $-449,602 | $2.8M | $-5.2M | |
| YoY % | — | +77.6% | +716.0% | -288.0% | |
| Margin % | -21.2% | -2.6% | 18.2% | -67.9% | |
| EV / EBITDA | -56.7x | -192.4x | 17.4x | -1.0x | |
| EBIT | $-2.2M | $-20.7M | $-7.1M | $-5.4M | |
| YoY % | — | -843.2% | +65.8% | +23.9% | |
| Margin % | -23.2% | -118.0% | -46.5% | -70.4% | |
| EV / EBIT | -51.8x | -4.2x | -6.8x | -1.0x | |
| Net Income | $-35.1M | $-17.3M | $-48.3M | $-2.4M | |
| YoY % | — | +50.8% | -179.6% | +95.0% | |
| Net Margin | -370.6% | -98.4% | -317.0% | -31.3% | |
| EPS (GAAP) | -$37.00 | -$8.12 | -$17.43 | -$0.82 | |
| YoY % | — | +78.1% | -114.7% | +95.3% |