STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $25.7M | $34.0M | $41.3M | |
| YoY % | — | +32.5% | +21.6% | |
| P / Sales | 1.0x | 1.5x | 2.2x | |
| EV / Sales | 1.3x | 1.7x | 2.2x | |
| Gross Profit, Adj. | $6.6M | $9.5M | $12.1M | |
| YoY % | — | +44.0% | +26.5% | |
| Margin % | 25.8% | 28.0% | 29.2% | |
| EV / Gross Profit | 4.9x | 6.1x | 7.4x | |
| EBITDA, Adj. | $3.1M | $5.3M | $7.6M | |
| YoY % | — | +69.5% | +44.1% | |
| Margin % | 12.2% | 15.6% | 18.5% | |
| EV / EBITDA | 10.4x | 10.9x | 11.7x | |
| EBIT | $2.8M | $4.8M | $6.3M | |
| YoY % | — | +73.0% | +31.3% | |
| Margin % | 10.9% | 14.2% | 15.3% | |
| EV / EBIT | 11.7x | 12.0x | 14.1x | |
| Net Income | $2.3M | $3.8M | $5.1M | |
| YoY % | — | +66.5% | +36.6% | |
| Net Margin | 8.8% | 11.1% | 12.5% | |
| EPS (GAAP) | $0.34 | $0.55 | $0.74 | |
| YoY % | — | +61.8% | +34.5% |