STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.8B | $2.1B | $2.6B | $3.0B | $3.1B | |
| YoY % | +20.5% | +15.2% | +24.7% | +14.4% | +2.1% | |
| P / Sales | 5.2x | 4.6x | 4.4x | 4.6x | 4.6x | |
| EV / Sales | 11.6x | 10.6x | 9.0x | 9.3x | 10.0x | |
| Gross Profit, Adj. | $1.8B | $2.1B | $2.6B | $3.0B | $3.1B | |
| YoY % | +20.5% | +15.2% | +24.7% | +14.4% | +2.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 11.6x | 10.6x | 9.0x | 9.3x | 10.0x | |
| EBITDA, Adj. | $1.1B | $1.6B | $1.9B | $2.2B | $2.2B | |
| YoY % | +1.8% | +39.1% | +16.4% | +17.5% | +2.8% | |
| Margin % | 62.7% | 75.8% | 70.8% | 72.7% | 73.2% | |
| EV / EBITDA | 18.4x | 13.9x | 12.7x | 12.8x | 13.6x | |
| EBIT | $1.1B | $1.6B | $1.9B | $2.2B | $2.3B | |
| YoY % | +1.1% | +40.3% | +16.6% | +17.3% | +2.7% | |
| Margin % | 62.7% | 76.4% | 71.5% | 73.3% | 73.8% | |
| EV / EBIT | 18.4x | 13.8x | 12.6x | 12.7x | 13.5x | |
| Net Income | $1.6B | $600.0M | $1.5B | $1.5B | $1.3B | |
| YoY % | +223.8% | -61.7% | +153.7% | — | -14.7% | |
| Net Margin | 86.1% | 28.6% | 58.2% | 50.9% | 42.6% | |
| EPS (GAAP) | $3.51 | $1.19 | $2.68 | $2.44 | $1.86 | |
| YoY % | +207.9% | -66.1% | +125.2% | -9.0% | -23.8% |