STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $45,000 | $82,000 | $522,000 | $647,000 | |
| YoY % | — | +82.2% | +536.6% | +23.9% | |
| P / Sales | 128.4x | 75.0x | 5.4x | 6.5x | |
| EV / Sales | -74.5x | 90.3x | 3.6x | -1.3x | |
| Gross Profit, Adj. | $35,000 | $20,000 | $85,000 | $-148,000 | |
| YoY % | — | -42.9% | +325.0% | -274.1% | |
| Margin % | 77.8% | 24.4% | 16.3% | -22.9% | |
| EV / Gross Profit | -95.8x | 370.2x | 22.0x | 5.6x | |
| EBITDA, Adj. | $-6.4M | $-8.1M | $-7.7M | $-8.2M | |
| YoY % | — | -26.2% | +5.0% | -6.9% | |
| Margin % | -14300.0% | -9900.0% | -1477.6% | -1274.8% | |
| EV / EBITDA | 0.5x | -0.9x | -0.2x | 0.1x | |
| EBIT | $-6.5M | $-8.2M | $-7.8M | $-8.3M | |
| YoY % | — | -26.8% | +4.5% | -6.5% | |
| Margin % | -14351.1% | -9982.9% | -1498.1% | -1287.8% | |
| EV / EBIT | 0.5x | -0.9x | -0.2x | 0.1x | |
| Net Income | $-6.5M | $-7.8M | $-7.9M | $-8.1M | |
| YoY % | — | -20.3% | -0.8% | -2.9% | |
| Net Margin | -14435.6% | -9529.3% | -1509.4% | -1253.0% | |
| EPS (GAAP) | -$127.20 | -$115.20 | -$72.60 | -$6.53 | |
| YoY % | — | +9.4% | +37.0% | +91.0% |