STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $178.7M | $207.4M | $221.0M | $216.9M | |
| YoY % | — | +16.0% | +6.6% | -1.9% | |
| P / Sales | 5.5x | 2.5x | 3.5x | 1.3x | |
| EV / Sales | 5.5x | 5.1x | 6.0x | 3.9x | |
| Gross Profit, Adj. | $131.8M | $148.1M | $158.4M | $159.6M | |
| YoY % | — | +12.4% | +6.9% | +0.8% | |
| Margin % | 73.8% | 71.4% | 71.7% | 73.6% | |
| EV / Gross Profit | 7.4x | 7.2x | 8.4x | 5.3x | |
| EBITDA, Adj. | $45.2M | $60.5M | $65.0M | $68.0M | |
| YoY % | — | +33.8% | +7.5% | +4.5% | |
| Margin % | 25.3% | 29.2% | 29.4% | 31.3% | |
| EV / EBITDA | 21.5x | 17.6x | 20.5x | 12.5x | |
| EBIT | $24.9M | $39.9M | $44.5M | $47.7M | |
| YoY % | — | +60.3% | +11.5% | +7.2% | |
| Margin % | 13.9% | 19.2% | 20.1% | 22.0% | |
| EV / EBIT | 39.1x | 26.6x | 30.0x | 17.9x | |
| Net Income | $-3.4M | $7.3M | $8.7M | $10.5M | |
| YoY % | — | +314.0% | +19.1% | +20.2% | |
| Net Margin | -1.9% | 3.5% | 3.9% | 4.8% | |
| EPS (GAAP) | -$0.11 | $0.19 | $0.17 | $0.22 | |
| YoY % | — | +272.7% | -10.5% | +29.4% |