STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $35.6M | $39.1M | $78.6M | |
| YoY % | — | +9.8% | +101.1% | |
| P / Sales | 1.7x | 0.3x | 0.0x | |
| EV / Sales | 2.9x | 1.8x | 0.2x | |
| Gross Profit, Adj. | $4.8M | $6.9M | $14.7M | |
| YoY % | — | +43.6% | +113.4% | |
| Margin % | 13.5% | 17.6% | 18.7% | |
| EV / Gross Profit | 21.4x | 10.3x | 0.8x | |
| EBITDA, Adj. | $-4.2M | $-8.3M | $-1.9M | |
| YoY % | — | -95.3% | +77.6% | |
| Margin % | -11.9% | -21.2% | -2.4% | |
| EV / EBITDA | -24.2x | -8.5x | -6.4x | |
| EBIT | $-4.4M | $-8.6M | $-2.2M | |
| YoY % | — | -94.2% | +75.0% | |
| Margin % | -12.5% | -22.1% | -2.7% | |
| EV / EBIT | -23.1x | -8.2x | -5.5x | |
| Net Income | $-52.8M | $-40.6M | $5.2M | |
| YoY % | — | +23.1% | +112.7% | |
| Net Margin | -148.5% | -104.0% | 6.6% | |
| EPS (GAAP) | -$86.62 | -$24.42 | $1.18 | |
| YoY % | — | +71.8% | +104.8% |