STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2019 | FY 2020 | FY 2021 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $96.8M | $97.8M | $175.7M | $47.3M | |
| YoY % | — | +1.1% | +79.5% | -73.1% | |
| P / Sales | 3.0x | 14.6x | 21.9x | 2.6x | |
| EV / Sales | 22.6x | 68.5x | 102.6x | 2.7x | |
| Gross Profit, Adj. | $86.7M | $90.6M | $174.5M | $36.2M | |
| YoY % | — | +4.5% | +92.6% | -79.3% | |
| Margin % | 89.6% | 92.6% | 99.4% | 76.5% | |
| EV / Gross Profit | 25.2x | 73.9x | 103.3x | 3.5x | |
| EBITDA, Adj. | $34.7M | $30.3M | $85.4M | $-23.1M | |
| YoY % | — | -12.7% | +182.1% | -127.0% | |
| Margin % | 35.8% | 30.9% | 48.6% | -48.8% | |
| EV / EBITDA | 63.1x | 221.4x | 211.1x | -5.5x | |
| EBIT | $34.7M | $31.2M | $85.4M | $-26.3M | |
| YoY % | — | -10.0% | +173.8% | -130.8% | |
| Margin % | 35.8% | 31.9% | 48.6% | -55.6% | |
| EV / EBIT | 63.1x | 214.8x | 211.1x | -4.8x | |
| Net Income | $24.8M | $26.0M | $75.5M | $-40.4M | |
| YoY % | — | +4.8% | +190.0% | -153.4% | |
| Net Margin | 25.7% | 26.6% | 43.0% | -85.3% | |
| EPS (GAAP) | $1.35 | $1.36 | $2.91 | -$4.65 | |
| YoY % | — | +0.7% | +114.0% | -259.8% |