STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.2M | $28.0M | $44.3M | $76.2M | $117.2M | |
| YoY % | +104.2% | +7.1% | +58.1% | +71.9% | +53.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $8.3M | $10.2M | $15.9M | $28.3M | $47.5M | |
| YoY % | +478.4% | +22.5% | +56.0% | +77.8% | +67.8% | |
| Margin % | 31.9% | 36.4% | 36.0% | 37.2% | 40.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.6M | $964,000 | $-880,000 | $7.8M | $24.0M | |
| YoY % | +192.1% | -63.2% | -191.3% | +985.1% | +208.4% | |
| Margin % | 10.0% | 3.4% | -2.0% | 10.2% | 20.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.0M | $165,000 | $-2.1M | $5.5M | $20.4M | |
| YoY % | +158.3% | -91.7% | -1374.5% | +361.5% | +270.2% | |
| Margin % | 7.6% | 0.6% | -4.7% | 7.2% | 17.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.2M | $163,000 | $-2.0M | $5.6M | $25.1M | |
| YoY % | +145.6% | -92.7% | -1345.4% | +377.8% | +344.6% | |
| Net Margin | 8.6% | 0.6% | -4.6% | 7.4% | 21.4% | |
| EPS (GAAP) | $0.08 | $0.01 | -$0.05 | $0.13 | $0.50 | |
| YoY % | +122.9% | -87.5% | -600.0% | +360.0% | +284.6% |