STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $130.9M | $150.0M | $172.0M | $249.9M | $261.7M | |
| YoY % | — | +14.6% | +14.7% | +45.3% | +4.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $122.0M | $138.9M | $154.6M | $210.8M | $237.1M | |
| YoY % | — | +13.9% | +11.3% | +36.4% | +12.5% | |
| Margin % | 93.2% | 92.6% | 89.9% | 84.4% | 90.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $46.2M | $60.7M | $63.2M | $56.0M | $101.9M | |
| YoY % | — | +31.4% | +4.2% | -11.5% | +82.1% | |
| Margin % | 35.3% | 40.5% | 36.8% | 22.4% | 38.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $44.0M | $58.7M | $62.1M | $56.0M | $99.9M | |
| YoY % | — | +33.2% | +5.9% | -9.9% | +78.5% | |
| Margin % | 33.6% | 39.1% | 36.1% | 22.4% | 38.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $27.6M | $47.3M | $50.5M | $45.5M | $81.6M | |
| YoY % | — | +71.5% | +6.8% | -9.9% | +79.1% | |
| Net Margin | 21.1% | 31.5% | 29.4% | 18.2% | 31.2% | |
| EPS (GAAP) | $1.22 | $1.89 | $2.02 | $1.56 | $2.82 | |
| YoY % | — | +54.9% | +6.9% | -22.8% | +80.8% |