STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $70.9M | $7.5M | $22.1M | $98.6M | $17.5M | |
| YoY % | +173.7% | -89.4% | +194.7% | +346.3% | -82.2% | |
| P / Sales | 5.2x | 40.3x | 11.6x | 3.1x | 25.6x | |
| EV / Sales | 4.8x | 38.8x | 10.8x | 2.9x | 24.5x | |
| Gross Profit, Adj. | $70.9M | $7.5M | $22.1M | $98.6M | $17.5M | |
| YoY % | +173.7% | -89.4% | +194.7% | +346.3% | -82.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 4.8x | 38.8x | 10.8x | 2.9x | 24.5x | |
| EBITDA, Adj. | $68.6M | $5.4M | $18.6M | $97.1M | $16.2M | |
| YoY % | +176.1% | -92.1% | +242.9% | +422.7% | -83.4% | |
| Margin % | 96.7% | 72.3% | 84.1% | 98.5% | 92.2% | |
| EV / EBITDA | 5.0x | 53.7x | 12.8x | 3.0x | 26.6x | |
| EBIT | $68.6M | $5.4M | $18.6M | $93.3M | $13.9M | |
| YoY % | +193.3% | -92.1% | +242.9% | +402.0% | -85.1% | |
| Margin % | 96.7% | 72.3% | 84.1% | 94.6% | 79.1% | |
| EV / EBIT | 5.0x | 53.7x | 12.8x | 3.1x | 30.9x | |
| Net Income | $68.8M | $5.3M | $19.0M | $93.3M | $13.9M | |
| YoY % | +193.8% | -92.3% | +257.6% | +391.3% | -85.1% | |
| Net Margin | 96.9% | 70.8% | 85.9% | 94.6% | 79.1% | |
| EPS (GAAP) | $5.24 | $0.41 | $1.45 | $7.11 | $1.06 | |
| YoY % | +194.4% | -92.2% | +253.7% | +390.3% | -85.1% |