STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $107.8M | $122.3M | $144.9M | $158.7M | |
| YoY % | — | +13.4% | +18.5% | +9.6% | |
| P / Sales | 5.3x | 3.5x | 3.6x | 3.2x | |
| EV / Sales | 8.3x | 6.6x | 6.5x | 6.2x | |
| Gross Profit, Adj. | $63.7M | $74.3M | $89.4M | $101.3M | |
| YoY % | — | +16.7% | +20.3% | +13.3% | |
| Margin % | 59.0% | 60.8% | 61.7% | 63.8% | |
| EV / Gross Profit | 14.0x | 10.9x | 10.5x | 9.7x | |
| EBITDA, Adj. | $38.4M | $43.1M | $49.6M | $61.4M | |
| YoY % | — | +12.4% | +14.9% | +23.8% | |
| Margin % | 35.6% | 35.3% | 34.2% | 38.7% | |
| EV / EBITDA | 23.3x | 18.8x | 18.9x | 16.0x | |
| EBIT | $19.4M | $21.1M | $24.6M | $35.1M | |
| YoY % | — | +8.8% | +16.7% | +42.7% | |
| Margin % | 17.9% | 17.2% | 17.0% | 22.1% | |
| EV / EBIT | 46.2x | 38.6x | 38.2x | 28.0x | |
| Net Income | $13.1M | $2.5M | $644,937 | $7.7M | |
| YoY % | — | -80.6% | -74.6% | +1101.7% | |
| Net Margin | 12.1% | 2.1% | 0.4% | 4.9% | |
| EPS (GAAP) | $0.22 | $0.04 | $0.01 | $0.12 | |
| YoY % | — | -81.8% | -75.0% | +1100.0% |