STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $24.0M | $10.2M | $4.1M | $16,000 | $61,000 | |
| YoY % | -27.6% | -57.6% | -60.1% | -99.6% | +281.3% | |
| P / Sales | 49.6x | 2.8x | 4.1x | 263.6x | 444.0x | |
| EV / Sales | 50.7x | 7.4x | 18.1x | 5124.3x | 1705.7x | |
| Gross Profit, Adj. | $4.4M | $-1.2M | $-4.1M | $43,000 | $11,000 | |
| YoY % | -19.7% | -127.7% | -237.9% | +101.1% | -74.4% | |
| Margin % | 18.2% | -11.9% | -100.8% | 268.8% | 18.0% | |
| EV / Gross Profit | 278.9x | -62.5x | -18.0x | 1906.7x | 9459.1x | |
| EBITDA, Adj. | $-2.8M | $-13.0M | $-10.2M | $-6.9M | $-8.2M | |
| YoY % | -168.2% | -370.8% | +21.8% | +31.6% | -18.1% | |
| Margin % | -11.5% | -127.8% | -250.5% | -43418.8% | -13452.5% | |
| EV / EBITDA | -441.0x | -5.8x | -7.2x | -11.8x | -12.7x | |
| EBIT | $-5.0M | $-14.9M | $-11.7M | $-8.5M | $-8.7M | |
| YoY % | -320.2% | -197.7% | +21.4% | +27.4% | -2.4% | |
| Margin % | -20.9% | -146.9% | -289.5% | -53243.8% | -14300.0% | |
| EV / EBIT | -242.6x | -5.1x | -6.3x | -9.6x | -11.9x | |
| Net Income | $-7.6M | $-22.1M | $-24.4M | $-46.7M | $-12.8M | |
| YoY % | -48.4% | -191.3% | -10.4% | -91.7% | +72.6% | |
| Net Margin | -31.6% | -217.1% | -600.6% | -291875.0% | -20970.5% | |
| EPS (GAAP) | -$0.49 | -$10.64 | -$9.87 | -$15.17 | -$1.92 | |
| YoY % | +87.1% | -2071.4% | +7.2% | -53.7% | +87.3% |