STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $296.5M | $341.2M | $370.4M | $466.9M | $503.7M | |
| YoY % | +21.9% | +15.1% | +8.6% | +26.0% | +7.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $190.0M | $217.1M | $244.9M | $320.1M | $329.1M | |
| YoY % | +16.4% | +14.3% | +12.8% | +30.7% | +2.8% | |
| Margin % | 64.1% | 63.6% | 66.1% | 68.6% | 65.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $141.6M | $156.7M | $148.8M | $169.4M | $189.9M | |
| YoY % | +19.1% | +10.6% | -5.0% | +13.9% | +12.1% | |
| Margin % | 47.8% | 45.9% | 40.2% | 36.3% | 37.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $132.6M | $143.9M | $135.9M | $146.2M | $163.6M | |
| YoY % | +19.3% | +8.5% | -5.6% | +7.6% | +12.0% | |
| Margin % | 44.7% | 42.2% | 36.7% | 31.3% | 32.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $87.0M | $101.8M | $65.8M | $125.0M | $137.1M | |
| YoY % | +24.8% | +17.0% | -35.4% | +90.1% | +9.7% | |
| Net Margin | 29.3% | 29.8% | 17.8% | 26.8% | 27.2% | |
| EPS (GAAP) | $3.27 | $3.74 | $2.38 | $3.53 | $3.53 | |
| YoY % | +20.7% | +14.4% | -36.4% | +48.3% | — |