STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $125.3M | $165.9M | $246.3M | $249.9M | $261.7M | |
| YoY % | +16.0% | +32.4% | +48.4% | +1.5% | +4.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $109.5M | $136.3M | $193.0M | $210.8M | $237.1M | |
| YoY % | +12.8% | +24.4% | +41.6% | +9.3% | +12.5% | |
| Margin % | 87.4% | 82.1% | 78.3% | 84.4% | 90.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $26.4M | $46.9M | $67.7M | $56.0M | $101.9M | |
| YoY % | -18.6% | +77.9% | +44.3% | -17.3% | +82.1% | |
| Margin % | 21.1% | 28.3% | 27.5% | 22.4% | 38.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $26.4M | $45.3M | $66.4M | $56.0M | $99.9M | |
| YoY % | -18.6% | +71.6% | +46.7% | -15.7% | +78.5% | |
| Margin % | 21.1% | 27.3% | 27.0% | 22.4% | 38.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $17.6M | $37.3M | $53.0M | $45.5M | $81.6M | |
| YoY % | -22.8% | +111.6% | +41.9% | -14.0% | +79.1% | |
| Net Margin | 14.1% | 22.5% | 21.5% | 18.2% | 31.2% | |
| EPS (GAAP) | $1.31 | $2.37 | $2.47 | $2.22 | $4.01 | |
| YoY % | -25.1% | +80.9% | +4.2% | -10.1% | +80.6% |