STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $304.3M | $352.0M | $465.6M | $652.5M | |
| YoY % | — | +15.7% | +32.3% | +40.1% | |
| P / Sales | 0.5x | 0.7x | 1.2x | 0.7x | |
| EV / Sales | 1.0x | 1.3x | 2.0x | 1.2x | |
| Gross Profit, Adj. | $54.1M | $64.2M | $91.1M | $105.3M | |
| YoY % | — | +18.8% | +41.8% | +15.6% | |
| Margin % | 17.8% | 18.3% | 19.6% | 16.1% | |
| EV / Gross Profit | 5.4x | 7.2x | 10.0x | 7.3x | |
| EBITDA, Adj. | $20.4M | $19.9M | $34.6M | $37.7M | |
| YoY % | — | -2.3% | +73.6% | +9.1% | |
| Margin % | 6.7% | 5.7% | 7.4% | 5.8% | |
| EV / EBITDA | 14.4x | 23.1x | 26.5x | 20.5x | |
| EBIT | $17.9M | $16.5M | $28.0M | $29.2M | |
| YoY % | — | -7.9% | +69.8% | +4.3% | |
| Margin % | 5.9% | 4.7% | 6.0% | 4.5% | |
| EV / EBIT | 16.4x | 28.0x | 32.7x | 26.5x | |
| Net Income | $12.5M | $12.0M | $18.1M | $21.0M | |
| YoY % | — | -4.0% | +51.2% | +15.7% | |
| Net Margin | 4.1% | 3.4% | 3.9% | 3.2% | |
| EPS (GAAP) | $0.70 | $0.68 | $1.01 | $1.16 | |
| YoY % | — | -2.9% | +48.5% | +14.9% |