STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $259.8M | $388.8M | $557.7M | $782.1M | $901.3M | |
| YoY % | +65.8% | +49.7% | +43.4% | +40.2% | +15.2% | |
| P / Sales | 7.2x | 1.6x | 2.2x | 1.3x | 2.9x | |
| EV / Sales | 5.9x | 2.1x | 2.9x | 1.7x | 3.2x | |
| Gross Profit, Adj. | $114.9M | $183.6M | $276.2M | $391.6M | $400.1M | |
| YoY % | +65.0% | +59.9% | +50.4% | +41.8% | +2.2% | |
| Margin % | 44.2% | 47.2% | 49.5% | 50.1% | 44.4% | |
| EV / Gross Profit | 13.4x | 4.4x | 5.8x | 3.5x | 7.1x | |
| EBITDA, Adj. | $41.1M | $64.4M | $103.9M | $161.0M | $125.8M | |
| YoY % | +82.1% | +56.9% | +61.4% | +54.9% | -21.9% | |
| Margin % | 15.8% | 16.6% | 18.6% | 20.6% | 14.0% | |
| EV / EBITDA | 37.4x | 12.5x | 15.3x | 8.4x | 22.6x | |
| EBIT | $38.7M | $59.0M | $95.8M | $151.0M | $109.4M | |
| YoY % | +80.1% | +52.5% | +62.3% | +57.6% | -27.5% | |
| Margin % | 14.9% | 15.2% | 17.2% | 19.3% | 12.1% | |
| EV / EBIT | 39.7x | 13.6x | 16.6x | 9.0x | 26.0x | |
| Net Income | $37.8M | $39.3M | $77.3M | $103.6M | $94.1M | |
| YoY % | +101.0% | +4.0% | +97.0% | +34.0% | -9.2% | |
| Net Margin | 14.5% | 10.1% | 13.9% | 13.2% | 10.4% | |
| EPS (GAAP) | $0.58 | $0.59 | $1.16 | $1.53 | $1.37 | |
| YoY % | +93.3% | +1.7% | +96.6% | +31.9% | -10.5% |