STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $31.8M | $41.2M | $49.0M | $54.4M | |
| YoY % | — | +29.3% | +19.1% | +11.0% | |
| P / Sales | 0.4x | 1.2x | 1.4x | 3.2x | |
| EV / Sales | 0.5x | 1.2x | 1.3x | 2.9x | |
| Gross Profit, Adj. | $11.3M | $16.8M | $22.6M | $24.1M | |
| YoY % | — | +47.8% | +35.0% | +6.7% | |
| Margin % | 35.6% | 40.7% | 46.2% | 44.4% | |
| EV / Gross Profit | 1.5x | 3.0x | 2.8x | 6.5x | |
| EBITDA, Adj. | $3.6M | $5.1M | $10.4M | $11.4M | |
| YoY % | — | +43.0% | +101.3% | +9.7% | |
| Margin % | 11.3% | 12.5% | 21.2% | 20.9% | |
| EV / EBITDA | 4.8x | 9.9x | 6.0x | 13.7x | |
| EBIT | $2.9M | $4.3M | $9.4M | $10.3M | |
| YoY % | — | +49.5% | +118.5% | +9.5% | |
| Margin % | 9.0% | 10.4% | 19.2% | 18.9% | |
| EV / EBIT | 6.1x | 11.8x | 6.7x | 15.2x | |
| Net Income | $1.8M | $3.5M | $7.6M | $8.4M | |
| YoY % | — | +94.0% | +118.9% | +10.6% | |
| Net Margin | 5.6% | 8.5% | 15.6% | 15.5% | |
| EPS (GAAP) | $0.56 | $1.28 | $2.65 | $2.62 | |
| YoY % | — | +128.6% | +107.0% | -1.1% |