STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $197.6M | $304.1M | $351.9M | $411.0M | |
| YoY % | — | +53.9% | +15.7% | +16.8% | |
| P / Sales | 0.2x | 0.2x | 0.4x | 0.4x | |
| EV / Sales | 0.6x | 0.5x | 0.7x | 0.8x | |
| Gross Profit, Adj. | $22.4M | $36.8M | $50.0M | $38.8M | |
| YoY % | — | +64.6% | +35.7% | -22.4% | |
| Margin % | 11.3% | 12.1% | 14.2% | 9.4% | |
| EV / Gross Profit | 5.5x | 4.3x | 4.9x | 8.2x | |
| EBITDA, Adj. | $12.5M | $20.8M | $28.8M | $17.2M | |
| YoY % | — | +66.7% | +38.2% | -40.2% | |
| Margin % | 6.3% | 6.9% | 8.2% | 4.2% | |
| EV / EBITDA | 9.9x | 7.7x | 8.5x | 18.4x | |
| EBIT | $6.5M | $13.0M | $35.5M | $4.2M | |
| YoY % | — | +100.8% | +172.1% | -88.1% | |
| Margin % | 3.3% | 4.3% | 10.1% | 1.0% | |
| EV / EBIT | 19.0x | 12.2x | 6.9x | 75.1x | |
| Net Income | $3.8M | $7.4M | $25.1M | $379,708 | |
| YoY % | — | +97.4% | +239.2% | -98.5% | |
| Net Margin | 1.9% | 2.4% | 7.1% | 0.1% | |
| EPS (GAAP) | $0.23 | $0.44 | $1.51 | $0.02 | |
| YoY % | — | +91.3% | +243.2% | -98.7% |