STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $93.1M | $138.7M | $169.7M | $173.5M | |
| YoY % | — | +49.0% | +22.3% | +2.2% | |
| P / Sales | 3.3x | 2.0x | 1.8x | 1.6x | |
| EV / Sales | 25.9x | 21.2x | 17.7x | 17.2x | |
| Gross Profit, Adj. | $81.9M | $91.9M | $101.9M | $112.3M | |
| YoY % | — | +12.2% | +10.9% | +10.3% | |
| Margin % | 87.9% | 66.2% | 60.0% | 64.7% | |
| EV / Gross Profit | 29.5x | 32.0x | 29.4x | 26.5x | |
| EBITDA, Adj. | $35.8M | $30.8M | $33.9M | $45.2M | |
| YoY % | — | -13.8% | +9.9% | +33.5% | |
| Margin % | 38.4% | 22.2% | 20.0% | 26.1% | |
| EV / EBITDA | 67.4x | 95.3x | 88.4x | 65.8x | |
| EBIT | $35.5M | $21.6M | $33.9M | $45.2M | |
| YoY % | — | -39.2% | +57.0% | +33.5% | |
| Margin % | 38.1% | 15.6% | 20.0% | 26.1% | |
| EV / EBIT | 67.9x | 136.3x | 88.4x | 65.8x | |
| Net Income | $29.1M | $17.8M | $27.8M | $36.6M | |
| YoY % | — | -38.7% | +56.2% | +31.5% | |
| Net Margin | 31.2% | 12.8% | 16.4% | 21.1% | |
| EPS (GAAP) | $7.17 | $3.98 | $5.79 | $7.62 | |
| YoY % | — | -44.5% | +45.5% | +31.6% |