STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $235.5M | $256.1M | $300.0M | $349.0M | |
| YoY % | — | +8.7% | +17.1% | +16.3% | |
| P / Sales | 0.8x | 0.6x | 0.3x | 0.2x | |
| EV / Sales | 1.7x | 1.6x | 1.6x | 1.5x | |
| Gross Profit, Adj. | $72.7M | $72.2M | $100.1M | $106.2M | |
| YoY % | — | -0.7% | +38.7% | +6.1% | |
| Margin % | 30.9% | 28.2% | 33.4% | 30.4% | |
| EV / Gross Profit | 5.6x | 5.6x | 4.9x | 4.8x | |
| EBITDA, Adj. | $15.6M | $15.6M | $27.9M | $27.3M | |
| YoY % | — | -0.0% | +79.2% | -2.3% | |
| Margin % | 6.6% | 6.1% | 9.3% | 7.8% | |
| EV / EBITDA | 26.1x | 26.1x | 17.4x | 18.6x | |
| EBIT | $1.8M | $1.5M | $8.0M | $4.8M | |
| YoY % | — | -14.8% | +427.2% | -40.1% | |
| Margin % | 0.8% | 0.6% | 2.7% | 1.4% | |
| EV / EBIT | 228.3x | 267.9x | 60.8x | 105.7x | |
| Net Income | $3.4M | $18.9M | $561,000 | $4.3M | |
| YoY % | — | +458.4% | -97.0% | +663.5% | |
| Net Margin | 1.4% | 7.4% | 0.2% | 1.2% | |
| EPS (GAAP) | $0.12 | $0.69 | $0.02 | $0.15 | |
| YoY % | — | +475.0% | -97.1% | +650.0% |