STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $99.8M | $117.1M | $155.0M | |
| YoY % | — | +17.3% | +32.4% | |
| P / Sales | 0.5x | 0.6x | 1.1x | |
| EV / Sales | 6.1x | 6.2x | 6.3x | |
| Gross Profit, Adj. | $99.8M | $117.1M | $155.0M | |
| YoY % | — | +17.3% | +32.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 6.1x | 6.2x | 6.3x | |
| EBITDA, Adj. | $79.1M | $95.5M | $130.9M | |
| YoY % | — | +20.7% | +37.1% | |
| Margin % | 79.3% | 81.6% | 84.4% | |
| EV / EBITDA | 7.7x | 7.7x | 7.4x | |
| EBIT | $47.4M | $61.3M | $84.3M | |
| YoY % | — | +29.2% | +37.5% | |
| Margin % | 47.5% | 52.4% | 54.4% | |
| EV / EBIT | 12.8x | 11.9x | 11.5x | |
| Net Income | $2.5M | $4.1M | $7.6M | |
| YoY % | — | +64.1% | +85.0% | |
| Net Margin | 2.5% | 3.5% | 4.9% | |
| EPS (GAAP) | $0.39 | $0.57 | $0.60 | |
| YoY % | — | +46.2% | +5.3% |