STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $85.8M | $85.8M | $112.4M | $115.3M | |
| YoY % | — | +0.1% | +31.0% | +2.6% | |
| P / Sales | 4.5x | 3.4x | 2.5x | 2.5x | |
| EV / Sales | 29.3x | 26.7x | 20.2x | 20.3x | |
| Gross Profit, Adj. | $71.9M | $35.5M | $53.3M | $62.6M | |
| YoY % | — | -50.6% | +50.0% | +17.5% | |
| Margin % | 83.9% | 41.4% | 47.4% | 54.3% | |
| EV / Gross Profit | 34.9x | 64.5x | 42.5x | 37.4x | |
| EBITDA, Adj. | $40.1M | $8.0M | $21.9M | $27.4M | |
| YoY % | — | -80.1% | +174.1% | +25.2% | |
| Margin % | 46.7% | 9.3% | 19.5% | 23.7% | |
| EV / EBITDA | 62.7x | 287.4x | 103.6x | 85.6x | |
| EBIT | $40.1M | $8.0M | $21.9M | $27.4M | |
| YoY % | — | -80.1% | +174.1% | +25.2% | |
| Margin % | 46.7% | 9.3% | 19.5% | 23.7% | |
| EV / EBIT | 62.7x | 287.4x | 103.6x | 85.6x | |
| Net Income | $31.7M | $5.1M | $17.1M | $21.2M | |
| YoY % | — | -83.8% | +231.9% | +24.0% | |
| Net Margin | 36.9% | 6.0% | 15.2% | 18.3% | |
| EPS (GAAP) | $2.25 | $0.36 | $1.20 | $1.49 | |
| YoY % | — | -84.0% | +233.3% | +24.2% |