STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $44.1M | $44.6M | $63.8M | |
| YoY % | — | +1.3% | +43.1% | |
| P / Sales | 2.0x | 1.8x | 3.8x | |
| EV / Sales | 2.7x | 2.5x | 4.2x | |
| Gross Profit, Adj. | $11.9M | $13.7M | $19.7M | |
| YoY % | — | +15.5% | +44.1% | |
| Margin % | 26.9% | 30.7% | 30.9% | |
| EV / Gross Profit | 9.9x | 8.0x | 13.7x | |
| EBITDA, Adj. | $2.1M | $1.9M | $7.0M | |
| YoY % | — | -8.2% | +260.9% | |
| Margin % | 4.8% | 4.3% | 11.0% | |
| EV / EBITDA | 55.6x | 56.4x | 38.6x | |
| EBIT | $1.2M | $729,000 | $5.5M | |
| YoY % | — | -39.4% | +659.9% | |
| Margin % | 2.7% | 1.6% | 8.7% | |
| EV / EBIT | 97.5x | 150.0x | 48.8x | |
| Net Income | $-1.5M | $-1.5M | $3.4M | |
| YoY % | — | -0.4% | +326.5% | |
| Net Margin | -3.4% | -3.3% | 5.3% | |
| EPS (GAAP) | -$0.04 | -$0.04 | $0.08 | |
| YoY % | — | — | +300.0% |