STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $55.9M | $30.1M | $33.9M | $29.2M | |
| YoY % | — | -46.2% | +12.6% | -13.8% | |
| P / Sales | 0.7x | 0.2x | 0.2x | 0.1x | |
| EV / Sales | 0.7x | 0.5x | 0.6x | 0.8x | |
| Gross Profit, Adj. | $12.0M | $3.7M | $8.9M | $7.5M | |
| YoY % | — | -69.4% | +142.3% | -15.8% | |
| Margin % | 21.5% | 12.2% | 26.3% | 25.7% | |
| EV / Gross Profit | 3.3x | 4.5x | 2.2x | 3.2x | |
| EBITDA, Adj. | $-17.3M | $-15.7M | $-11.2M | $-8.5M | |
| YoY % | — | +8.8% | +29.1% | +23.9% | |
| Margin % | -30.9% | -52.3% | -32.9% | -29.1% | |
| EV / EBITDA | -2.3x | -1.0x | -1.8x | -2.8x | |
| EBIT | $-29.2M | $-23.2M | $-16.6M | $-15.6M | |
| YoY % | — | +20.5% | +28.4% | +5.9% | |
| Margin % | -52.2% | -77.1% | -49.0% | -53.5% | |
| EV / EBIT | -1.4x | -0.7x | -1.2x | -1.5x | |
| Net Income | $-32.8M | $-27.7M | $-16.9M | $-28.2M | |
| YoY % | — | +15.5% | +39.2% | -67.5% | |
| Net Margin | -58.7% | -92.1% | -49.7% | -96.7% | |
| EPS (GAAP) | -$7.01 | -$6.64 | -$3.66 | -$5.08 | |
| YoY % | — | +5.3% | +44.9% | -38.8% |