STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $585,000 | $562,000 | $922,000 | $768,000 | $8,000 | |
| YoY % | — | -3.9% | +64.1% | -16.7% | -99.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $330,000 | $340,000 | $528,000 | $403,000 | $8,000 | |
| YoY % | — | +3.0% | +55.3% | -23.7% | -98.0% | |
| Margin % | 56.4% | 60.5% | 57.3% | 52.5% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-20.1M | $-18.9M | $-23.3M | $-28.7M | $-12.6M | |
| YoY % | -24.4% | +6.1% | -23.5% | -23.4% | +56.2% | |
| Margin % | -3434.0% | -3356.4% | -2525.9% | -3742.2% | -157512.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-21.2M | $-20.1M | $-24.5M | $-30.0M | $-12.9M | |
| YoY % | -30.5% | +5.5% | -21.9% | -22.5% | +56.9% | |
| Margin % | -3631.6% | -3573.3% | -2655.4% | -3905.7% | -161550.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-20.5M | $-19.4M | $-24.2M | $-29.9M | $-14.4M | |
| YoY % | -28.1% | +5.4% | -24.9% | -23.5% | +51.8% | |
| Net Margin | -3503.6% | -3451.2% | -2627.4% | -3895.8% | -180087.5% | |
| EPS (GAAP) | -$21.70 | -$18.90 | -$19.25 | -$15.75 | -$21.97 | |
| YoY % | +3.1% | +12.9% | -1.9% | +18.2% | -39.5% |