STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $195.0M | $259.7M | $344.6M | $439.9M | |
| YoY % | — | +33.2% | +32.7% | +27.6% | |
| P / Sales | 4.1x | 5.7x | 9.1x | 6.0x | |
| EV / Sales | 6.2x | 7.4x | 10.7x | 6.9x | |
| Gross Profit, Adj. | $143.7M | $192.2M | $257.1M | $327.3M | |
| YoY % | — | +33.7% | +33.7% | +27.3% | |
| Margin % | 73.7% | 74.0% | 74.6% | 74.4% | |
| EV / Gross Profit | 8.5x | 10.0x | 14.4x | 9.3x | |
| EBITDA, Adj. | $51.6M | $82.5M | $109.5M | $135.1M | |
| YoY % | — | +59.9% | +32.8% | +23.4% | |
| Margin % | 26.5% | 31.8% | 31.8% | 30.7% | |
| EV / EBITDA | 23.6x | 23.4x | 33.7x | 22.5x | |
| EBIT | $13.0M | $55.4M | $92.6M | $126.3M | |
| YoY % | — | +325.4% | +67.0% | +36.4% | |
| Margin % | 6.7% | 21.4% | 26.9% | 28.7% | |
| EV / EBIT | 93.5x | 34.7x | 39.8x | 24.1x | |
| Net Income | $852,000 | $-55.8M | $-131.0M | $94.8M | |
| YoY % | — | -6645.5% | -134.9% | +172.3% | |
| Net Margin | 0.4% | -21.5% | -38.0% | 21.5% | |
| EPS (GAAP) | $0.01 | -$0.32 | -$0.74 | $0.43 | |
| YoY % | — | -3300.0% | -131.3% | +158.1% |