STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.3M | $26.5M | $30.4M | $36.2M | $43.4M | |
| YoY % | +13.7% | +13.7% | +14.5% | +19.3% | +19.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $19.6M | $21.6M | $24.7M | $27.3M | $30.2M | |
| YoY % | +14.9% | +10.2% | +14.1% | +10.7% | +10.5% | |
| Margin % | 84.2% | 81.5% | 81.3% | 75.4% | 69.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $4.3M | $4.8M | $6.7M | $8.2M | $8.1M | |
| YoY % | +49.3% | +11.0% | +41.4% | +21.0% | -0.8% | |
| Margin % | 18.5% | 18.0% | 22.2% | 22.5% | 18.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $4.3M | $4.8M | $6.7M | $8.2M | $8.1M | |
| YoY % | +49.3% | +11.0% | +41.4% | +21.0% | -0.8% | |
| Margin % | 18.5% | 18.0% | 22.2% | 22.5% | 18.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.6M | $2.9M | $3.2M | $6.0M | $6.0M | |
| YoY % | +49.1% | +10.8% | +8.5% | +88.1% | +0.2% | |
| Net Margin | 11.4% | 11.1% | 10.5% | 16.5% | 13.8% | |
| EPS (GAAP) | $1.14 | $1.24 | $1.30 | $2.40 | $2.36 | |
| YoY % | +48.1% | +8.8% | +4.8% | +84.6% | -1.7% |