STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $505.2M | $565.6M | $703.6M | $826.6M | $916.7M | |
| YoY % | +18.7% | +11.9% | +24.4% | +17.5% | +10.9% | |
| P / Sales | 6.2x | 5.7x | 6.5x | 7.6x | 5.6x | |
| EV / Sales | 6.3x | 5.7x | 6.6x | 7.5x | 5.7x | |
| Gross Profit, Adj. | $205.5M | $220.0M | $276.4M | $329.2M | $382.1M | |
| YoY % | +22.1% | +7.0% | +25.7% | +19.1% | +16.1% | |
| Margin % | 40.7% | 38.9% | 39.3% | 39.8% | 41.7% | |
| EV / Gross Profit | 15.4x | 14.7x | 16.7x | 18.8x | 13.6x | |
| EBITDA, Adj. | $106.6M | $113.4M | $146.2M | $190.1M | $218.0M | |
| YoY % | +18.1% | +6.4% | +28.9% | +30.1% | +14.7% | |
| Margin % | 21.1% | 20.1% | 20.8% | 23.0% | 23.8% | |
| EV / EBITDA | 29.7x | 28.6x | 31.6x | 32.5x | 23.8x | |
| EBIT | $78.7M | $87.2M | $118.0M | $157.9M | $183.4M | |
| YoY % | +21.1% | +10.7% | +35.4% | +33.8% | +16.1% | |
| Margin % | 15.6% | 15.4% | 16.8% | 19.1% | 20.0% | |
| EV / EBIT | 40.2x | 37.2x | 39.1x | 39.1x | 28.3x | |
| Net Income | $60.9M | $66.5M | $92.6M | $124.9M | $141.6M | |
| YoY % | +23.4% | +9.2% | +39.3% | +34.9% | +13.4% | |
| Net Margin | 12.1% | 11.8% | 13.2% | 15.1% | 15.5% | |
| EPS (GAAP) | $2.08 | $2.26 | $3.14 | $4.23 | $4.79 | |
| YoY % | +23.1% | +8.7% | +38.9% | +34.7% | +13.2% |