STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $404.1M | $504.2M | $572.5M | |
| YoY % | — | +24.8% | +13.6% | |
| P / Sales | 0.5x | 0.2x | 0.1x | |
| EV / Sales | 0.9x | 0.5x | 0.4x | |
| Gross Profit, Adj. | $46.5M | $46.3M | $53.1M | |
| YoY % | — | -0.5% | +14.7% | |
| Margin % | 11.5% | 9.2% | 9.3% | |
| EV / Gross Profit | 7.4x | 5.2x | 4.7x | |
| EBITDA, Adj. | $20.9M | $21.7M | $23.8M | |
| YoY % | — | +3.5% | +9.6% | |
| Margin % | 5.2% | 4.3% | 4.2% | |
| EV / EBITDA | 16.4x | 11.1x | 10.6x | |
| EBIT | $13.9M | $14.7M | $16.9M | |
| YoY % | — | +5.5% | +15.1% | |
| Margin % | 3.4% | 2.9% | 2.9% | |
| EV / EBIT | 24.8x | 16.4x | 14.9x | |
| Net Income | $10.3M | $10.9M | $11.9M | |
| YoY % | — | +5.7% | +9.6% | |
| Net Margin | 2.5% | 2.2% | 2.1% | |
| EPS (GAAP) | $0.13 | $0.13 | $0.14 | |
| YoY % | — | — | +7.7% |