STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $200.4M | $208.4M | $214.5M | $216.5M | $233.0M | |
| YoY % | +6.5% | +4.0% | +2.9% | +0.9% | +7.6% | |
| P / Sales | 0.8x | 1.1x | 1.0x | 1.0x | 1.3x | |
| EV / Sales | 1.0x | 1.3x | 1.2x | 1.3x | 1.5x | |
| Gross Profit, Adj. | $100.0M | $102.9M | $106.3M | $106.2M | $118.0M | |
| YoY % | +5.0% | +2.9% | +3.3% | -0.1% | +11.1% | |
| Margin % | 49.9% | 49.4% | 49.6% | 49.1% | 50.7% | |
| EV / Gross Profit | 2.1x | 2.7x | 2.5x | 2.6x | 3.0x | |
| EBITDA, Adj. | $35.3M | $38.0M | $38.2M | $38.9M | $43.4M | |
| YoY % | +5.8% | +7.8% | +0.5% | +1.7% | +11.6% | |
| Margin % | 17.6% | 18.3% | 17.8% | 18.0% | 18.6% | |
| EV / EBITDA | 5.9x | 7.3x | 6.9x | 7.1x | 8.0x | |
| EBIT | $25.7M | $28.1M | $26.5M | $24.3M | $29.2M | |
| YoY % | +1.4% | +9.6% | -5.8% | -8.3% | +20.1% | |
| Margin % | 12.8% | 13.5% | 12.4% | 11.2% | 12.5% | |
| EV / EBIT | 8.1x | 9.9x | 10.0x | 11.3x | 12.0x | |
| Net Income | $15.8M | $17.0M | $15.9M | $15.3M | $18.7M | |
| YoY % | +0.3% | +7.9% | -6.6% | -3.9% | +22.2% | |
| Net Margin | 7.9% | 8.2% | 7.4% | 7.1% | 8.0% | |
| EPS (GAAP) | $1.59 | $1.73 | $1.62 | $1.59 | $2.00 | |
| YoY % | +5.3% | +8.8% | -6.4% | -1.9% | +25.8% |