STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $22.8M | $26.3M | $27.4M | $33.0M | $38.2M | |
| YoY % | +62.0% | +15.4% | +4.5% | +20.1% | +15.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $22.8M | $26.3M | $27.4M | $33.0M | $38.2M | |
| YoY % | +62.0% | +15.4% | +4.5% | +20.1% | +15.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $15.4M | $18.7M | $19.9M | $25.8M | $28.6M | |
| YoY % | +113.1% | +21.7% | +6.4% | +29.7% | +10.8% | |
| Margin % | 67.6% | 71.3% | 72.6% | 78.4% | 75.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $14.4M | $17.0M | $17.7M | $23.4M | $28.3M | |
| YoY % | +107.3% | +17.9% | +3.8% | +32.4% | +21.0% | |
| Margin % | 63.5% | 64.9% | 64.4% | 71.0% | 74.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $9.6M | $11.4M | $11.3M | $20.1M | $24.5M | |
| YoY % | +107.0% | +18.2% | -0.4% | +77.0% | +22.0% | |
| Net Margin | 42.3% | 43.3% | 41.3% | 60.8% | 64.1% | |
| EPS (GAAP) | $1.32 | $1.56 | $1.55 | $2.73 | $3.33 | |
| YoY % | +100.0% | +18.2% | -0.6% | +76.1% | +22.0% |