Quality of earnings
Adjusted EBITDA from FY24 to the last twelve months, and what moved it.
| In US$000s | FY24 | Sales variance | Margin & mix | OpEx effect | LTM Sep-25 |
|---|---|---|---|---|---|
| Adjusted EBITDA | 8,400 | 2,100 | 400 | (700) | 10,200 |
| FY24 adjusted EBITDA | 8,400 |
|---|---|
| Sales variance | 2,100 |
| Margin & mix | 400 |
| OpEx effect | (700) |
| LTM Sep-25 adjusted EBITDA | 10,200 |
| In US$000s | FY24 | LTM Sep-25 | Δ |
|---|---|---|---|
| Revenue | 43,000 | 50,000 | 7,000 |
| Gross profit | 12,900 | 15,400 | 2,500 |
| Gross margin | 30.0% | 30.8% | +0.8 pts |
| Operating expenses | (4,500) | (5,200) | (700) |
| Adjusted EBITDA | 8,400 | 10,200 | 1,800 |
| Adjusted EBITDA margin | 19.5% | 20.4% | +0.9 pts |
US$000s. Sales variance is the change in revenue at the FY24 gross margin; margin & mix is the change in gross margin on LTM revenue; OpEx effect is the change in operating expenses. Illustrative.