STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $43.2M | $66.3M | $167.6M | $186.5M | |
| YoY % | — | +53.4% | +152.8% | +11.3% | |
| P / Sales | 2.1x | 2.0x | 1.6x | 1.6x | |
| EV / Sales | 25.6x | 38.0x | 17.0x | 16.4x | |
| Gross Profit, Adj. | $35.9M | $39.8M | $108.8M | $126.2M | |
| YoY % | — | +10.7% | +173.3% | +16.0% | |
| Margin % | 83.2% | 60.0% | 64.9% | 67.7% | |
| EV / Gross Profit | 30.8x | 63.3x | 26.2x | 24.2x | |
| EBITDA, Adj. | $7.8M | $-4.2M | $34.5M | $43.3M | |
| YoY % | — | -153.3% | +930.9% | +25.5% | |
| Margin % | 18.0% | -6.3% | 20.6% | 23.2% | |
| EV / EBITDA | 142.1x | -606.7x | 82.6x | 70.5x | |
| EBIT | $6.8M | $-15.3M | $33.6M | $42.6M | |
| YoY % | — | -324.8% | +319.2% | +26.8% | |
| Margin % | 15.8% | -23.1% | 20.0% | 22.8% | |
| EV / EBIT | 162.4x | -164.4x | 84.8x | 71.7x | |
| Net Income | $5.6M | $-12.0M | $26.2M | $33.5M | |
| YoY % | — | -313.8% | +319.0% | +27.9% | |
| Net Margin | 13.0% | -18.1% | 15.6% | 18.0% | |
| EPS (GAAP) | $0.49 | -$0.67 | $0.71 | $0.90 | |
| YoY % | — | -236.7% | +206.0% | +26.8% |