STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $72,102 | $72,102 | $72,102 | $72,102 | |
| YoY % | — | — | — | — | |
| P / Sales | 97.3x | 64.9x | 45.4x | 39.5x | |
| EV / Sales | -42.3x | 37.8x | 24.2x | -8.3x | |
| Gross Profit, Adj. | $66,264 | $66,264 | $66,264 | $27,807 | |
| YoY % | — | — | — | -58.0% | |
| Margin % | 91.9% | 91.9% | 91.9% | 38.6% | |
| EV / Gross Profit | -46.1x | 41.1x | 26.4x | -21.5x | |
| EBITDA, Adj. | $-3.6M | $-3.8M | $-4.7M | $-4.3M | |
| YoY % | — | -3.8% | -24.8% | +9.2% | |
| Margin % | -5031.3% | -5222.5% | -6517.9% | -5921.1% | |
| EV / EBITDA | 0.8x | -0.7x | -0.4x | 0.1x | |
| EBIT | $-3.6M | $-3.9M | $-4.7M | $-4.3M | |
| YoY % | — | -6.3% | -22.0% | +9.0% | |
| Margin % | -5031.3% | -5347.4% | -6526.4% | -5937.0% | |
| EV / EBIT | 0.8x | -0.7x | -0.4x | 0.1x | |
| Net Income | $-3.9M | $-3.7M | $-4.4M | $-4.2M | |
| YoY % | — | +5.3% | -18.7% | +3.8% | |
| Net Margin | -5420.9% | -5132.6% | -6092.6% | -5863.5% | |
| EPS (GAAP) | -$1.71 | -$1.20 | -$1.19 | -$0.50 | |
| YoY % | — | +29.8% | +0.8% | +58.0% |