STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $30.6M | $55.8M | $68.3M | $79.5M | |
| YoY % | — | +82.7% | +22.3% | +16.5% | |
| P / Sales | 4.5x | 1.9x | 1.8x | 1.8x | |
| EV / Sales | 33.9x | 21.8x | 20.0x | 19.8x | |
| Gross Profit, Adj. | $25.0M | $25.8M | $26.2M | $33.2M | |
| YoY % | — | +3.2% | +1.4% | +26.8% | |
| Margin % | 82.0% | 46.3% | 38.4% | 41.8% | |
| EV / Gross Profit | 41.4x | 47.2x | 52.2x | 47.4x | |
| EBITDA, Adj. | $3.5M | $6.0M | $5.4M | $10.4M | |
| YoY % | — | +71.2% | -10.3% | +93.2% | |
| Margin % | 11.4% | 10.7% | 7.9% | 13.1% | |
| EV / EBITDA | 296.2x | 203.7x | 254.7x | 151.7x | |
| EBIT | $3.5M | $6.0M | $5.4M | $10.4M | |
| YoY % | — | +71.2% | -10.3% | +93.2% | |
| Margin % | 11.4% | 10.7% | 7.9% | 13.1% | |
| EV / EBIT | 296.2x | 203.7x | 254.7x | 151.7x | |
| Net Income | $2.7M | $4.5M | $4.0M | $7.8M | |
| YoY % | — | +63.8% | -10.4% | +94.7% | |
| Net Margin | 8.9% | 8.0% | 5.8% | 9.8% | |
| EPS (GAAP) | $0.32 | $0.52 | $0.48 | $0.94 | |
| YoY % | — | +62.5% | -7.7% | +95.8% |