STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $691,000 | $2.9M | $3.3M | $3.9M | |
| YoY % | — | +323.7% | +11.9% | +20.4% | |
| P / Sales | 18.4x | 1.0x | 0.7x | 1.8x | |
| EV / Sales | 22.4x | 2.0x | -0.1x | 2.3x | |
| Gross Profit, Adj. | $-641,000 | $1.2M | $1.7M | $2.4M | |
| YoY % | — | +293.6% | +37.9% | +37.8% | |
| Margin % | -92.8% | 42.4% | 52.2% | 59.8% | |
| EV / Gross Profit | -24.1x | 4.8x | -0.2x | 3.8x | |
| EBITDA, Adj. | $-18.6M | $-15.5M | $-13.4M | $-12.5M | |
| YoY % | — | +16.7% | +14.0% | +6.2% | |
| Margin % | -2698.6% | -530.3% | -407.6% | -317.7% | |
| EV / EBITDA | -0.8x | -0.4x | 0.0x | -0.7x | |
| EBIT | $-18.7M | $-15.7M | $-13.8M | $-12.8M | |
| YoY % | — | +16.0% | +12.5% | +7.1% | |
| Margin % | -2709.8% | -537.1% | -420.1% | -324.3% | |
| EV / EBIT | -0.8x | -0.4x | 0.0x | -0.7x | |
| Net Income | $-18.9M | $-15.6M | $-13.7M | $-12.6M | |
| YoY % | — | +17.6% | +12.2% | +8.2% | |
| Net Margin | -2737.6% | -532.1% | -417.2% | -318.4% | |
| EPS (GAAP) | -$188.96 | -$68.64 | -$11.26 | -$1.70 | |
| YoY % | — | +63.7% | +83.6% | +84.9% |