STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.9B | $4.4B | $5.9B | $7.0B | $9.0B | |
| YoY % | +27.2% | +48.6% | +33.8% | +19.5% | +28.6% | |
| P / Sales | 15.6x | 8.7x | 12.5x | 20.2x | 18.6x | |
| EV / Sales | 16.0x | 9.0x | 12.7x | 20.4x | 19.1x | |
| Gross Profit, Adj. | $1.9B | $2.7B | $3.6B | $4.5B | $5.8B | |
| YoY % | +26.9% | +42.3% | +35.7% | +23.7% | +28.4% | |
| Margin % | 63.8% | 61.1% | 61.9% | 64.1% | 64.1% | |
| EV / Gross Profit | 25.0x | 14.8x | 20.4x | 31.8x | 29.9x | |
| EBITDA, Adj. | $975.1M | $1.6B | $2.3B | $3.0B | $3.9B | |
| YoY % | +32.7% | +63.0% | +46.4% | +29.2% | +30.7% | |
| Margin % | 33.1% | 36.3% | 39.7% | 42.9% | 43.6% | |
| EV / EBITDA | 48.2x | 24.8x | 31.9x | 47.5x | 43.8x | |
| EBIT | $924.7M | $1.5B | $2.3B | $2.9B | $3.9B | |
| YoY % | +32.2% | +65.1% | +47.8% | +30.4% | +31.0% | |
| Margin % | 31.4% | 34.9% | 38.5% | 42.0% | 42.8% | |
| EV / EBIT | 50.9x | 25.9x | 32.9x | 48.5x | 44.7x | |
| Net Income | $840.9M | $1.4B | $2.1B | $2.9B | $3.5B | |
| YoY % | +32.5% | +60.8% | +54.3% | +36.6% | +23.1% | |
| Net Margin | 28.5% | 30.9% | 35.6% | 40.7% | 39.0% | |
| EPS (GAAP) | $0.66 | $1.07 | $1.65 | $2.23 | $2.75 | |
| YoY % | +32.0% | +62.1% | +54.2% | +35.2% | +23.3% |