STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $178.6M | $191.2M | $219.0M | $244.2M | |
| YoY % | — | +7.0% | +14.6% | +11.5% | |
| P / Sales | 5.2x | 4.1x | 3.5x | 5.7x | |
| EV / Sales | 5.2x | 4.1x | 3.7x | 5.9x | |
| Gross Profit, Adj. | $118.6M | $123.9M | $140.1M | $171.3M | |
| YoY % | — | +4.4% | +13.1% | +22.2% | |
| Margin % | 66.4% | 64.8% | 64.0% | 70.1% | |
| EV / Gross Profit | 7.8x | 6.4x | 5.8x | 8.4x | |
| EBITDA, Adj. | $77.7M | $80.8M | $91.8M | $110.4M | |
| YoY % | — | +4.0% | +13.6% | +20.3% | |
| Margin % | 43.5% | 42.2% | 41.9% | 45.2% | |
| EV / EBITDA | 12.0x | 9.8x | 8.8x | 13.1x | |
| EBIT | $45.4M | $47.5M | $53.7M | $69.6M | |
| YoY % | — | +4.8% | +12.9% | +29.7% | |
| Margin % | 25.4% | 24.9% | 24.5% | 28.5% | |
| EV / EBIT | 20.5x | 16.6x | 15.1x | 20.7x | |
| Net Income | $29.3M | $32.6M | $38.4M | $49.3M | |
| YoY % | — | +11.2% | +18.1% | +28.1% | |
| Net Margin | 16.4% | 17.0% | 17.6% | 20.2% | |
| EPS (GAAP) | $0.99 | $1.05 | $1.24 | $1.59 | |
| YoY % | — | +6.1% | +18.1% | +28.2% |