STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $151.9M | $204.0M | $269.0M | $388.7M | |
| YoY % | — | +34.3% | +31.8% | +44.5% | |
| P / Sales | 14.3x | 12.7x | 11.3x | 17.4x | |
| EV / Sales | 13.9x | 13.0x | 11.2x | 17.4x | |
| Gross Profit, Adj. | $87.0M | $102.1M | $155.2M | $262.9M | |
| YoY % | — | +17.3% | +52.1% | +69.4% | |
| Margin % | 57.3% | 50.0% | 57.7% | 67.6% | |
| EV / Gross Profit | 24.3x | 26.0x | 19.5x | 25.8x | |
| EBITDA, Adj. | $118.2M | $77.5M | $130.4M | $216.8M | |
| YoY % | — | -34.4% | +68.3% | +66.3% | |
| Margin % | 77.8% | 38.0% | 48.5% | 55.8% | |
| EV / EBITDA | 17.9x | 34.2x | 23.2x | 31.2x | |
| EBIT | $64.1M | $40.3M | $-18.0M | $220.8M | |
| YoY % | — | -37.2% | -144.7% | +1327.9% | |
| Margin % | 42.2% | 19.7% | -6.7% | 56.8% | |
| EV / EBIT | 33.0x | 65.9x | -168.2x | 30.7x | |
| Net Income | $55.1M | $36.3M | $-23.1M | $240.0M | |
| YoY % | — | -34.1% | -163.6% | +1139.7% | |
| Net Margin | 36.3% | 17.8% | -8.6% | 61.7% | |
| EPS (GAAP) | $0.35 | $0.18 | -$0.11 | $1.18 | |
| YoY % | — | -48.6% | -161.1% | +1172.7% |