STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $52.7M | $64.5M | $15.9M | |
| YoY % | — | +22.3% | -75.3% | |
| P / Sales | 1.8x | 2.5x | 10.1x | |
| EV / Sales | 2.3x | 2.8x | 14.0x | |
| Gross Profit, Adj. | $21.4M | $28.1M | $6.9M | |
| YoY % | — | +31.0% | -75.5% | |
| Margin % | 40.7% | 43.6% | 43.1% | |
| EV / Gross Profit | 5.7x | 6.4x | 32.4x | |
| EBITDA, Adj. | $9.3M | $13.5M | $3.3M | |
| YoY % | — | +45.4% | -75.6% | |
| Margin % | 17.6% | 20.9% | 20.6% | |
| EV / EBITDA | 13.2x | 13.3x | 67.6x | |
| EBIT | $7.5M | $13.1M | $3.0M | |
| YoY % | — | +73.8% | -77.5% | |
| Margin % | 14.3% | 20.3% | 18.6% | |
| EV / EBIT | 16.3x | 13.7x | 75.2x | |
| Net Income | $5.3M | $9.0M | $2.0M | |
| YoY % | — | +69.6% | -77.5% | |
| Net Margin | 10.0% | 13.9% | 12.7% | |
| EPS (GAAP) | $0.54 | $0.91 | $0.20 | |
| YoY % | — | +68.5% | -78.0% |