STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $158.3M | $351.3M | $712.2M | $829.5M | $836.9M | |
| YoY % | -15.7% | +121.9% | +102.7% | +16.5% | +0.9% | |
| P / Sales | 4.1x | 1.7x | 1.3x | 1.6x | 2.0x | |
| EV / Sales | 40.7x | 21.5x | 11.8x | 11.9x | 13.0x | |
| Gross Profit, Adj. | $104.2M | $166.7M | $266.1M | $303.6M | $339.6M | |
| YoY % | +5.1% | +59.9% | +59.7% | +14.1% | +11.8% | |
| Margin % | 65.8% | 47.4% | 37.4% | 36.6% | 40.6% | |
| EV / Gross Profit | 61.8x | 45.4x | 31.6x | 32.5x | 31.9x | |
| EBITDA, Adj. | $62.0M | $92.0M | $166.2M | $205.9M | $226.9M | |
| YoY % | -2.1% | +48.6% | +80.5% | +23.9% | +10.2% | |
| Margin % | 39.1% | 26.2% | 23.3% | 24.8% | 27.1% | |
| EV / EBITDA | 103.9x | 82.2x | 50.6x | 47.9x | 47.8x | |
| EBIT | $62.0M | $92.0M | $166.2M | $205.9M | $226.9M | |
| YoY % | -2.1% | +48.6% | +80.5% | +23.9% | +10.2% | |
| Margin % | 39.1% | 26.2% | 23.3% | 24.8% | 27.1% | |
| EV / EBIT | 103.9x | 82.2x | 50.6x | 47.9x | 47.8x | |
| Net Income | $62.7M | $92.0M | $166.2M | $205.9M | $226.9M | |
| YoY % | -1.4% | +46.8% | +80.5% | +23.9% | +10.2% | |
| Net Margin | 39.6% | 26.2% | 23.3% | 24.8% | 27.1% | |
| EPS (GAAP) | $1.62 | $2.54 | $4.55 | $5.60 | $6.11 | |
| YoY % | +1.3% | +56.8% | +79.1% | +23.1% | +9.1% |