STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $123.1M | $113.3M | $110.1M | |
| YoY % | — | -7.9% | -2.8% | |
| P / Sales | 1.6x | 1.1x | 1.0x | |
| EV / Sales | 3.1x | 3.2x | 3.3x | |
| Gross Profit, Adj. | $12.6M | $16.4M | $31.7M | |
| YoY % | — | +29.4% | +93.8% | |
| Margin % | 10.3% | 14.4% | 28.8% | |
| EV / Gross Profit | 30.3x | 21.9x | 11.4x | |
| EBITDA, Adj. | $-26.1M | $-5.4M | $17.7M | |
| YoY % | — | +79.1% | +424.5% | |
| Margin % | -21.2% | -4.8% | 16.1% | |
| EV / EBITDA | -14.7x | -65.8x | 20.5x | |
| EBIT | $-30.7M | $-9.8M | $12.5M | |
| YoY % | — | +68.1% | +227.5% | |
| Margin % | -24.9% | -8.6% | 11.3% | |
| EV / EBIT | -12.5x | -36.7x | 29.1x | |
| Net Income | $-196.4M | $-86.8M | $-64.2M | |
| YoY % | — | +55.8% | +25.9% | |
| Net Margin | -159.6% | -76.6% | -58.3% | |
| EPS (GAAP) | -$14.74 | -$6.51 | -$4.90 | |
| YoY % | — | +55.8% | +24.7% |