STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $685.0M | $753.3M | $763.9M | |
| YoY % | — | +10.0% | +1.4% | |
| P / Sales | 4.2x | 4.6x | 4.1x | |
| EV / Sales | 7.9x | 8.2x | 7.8x | |
| Gross Profit, Adj. | $627.6M | $680.0M | $724.0M | |
| YoY % | — | +8.4% | +6.5% | |
| Margin % | 91.6% | 90.3% | 94.8% | |
| EV / Gross Profit | 8.7x | 9.0x | 8.3x | |
| EBITDA, Adj. | $339.9M | $369.3M | $394.1M | |
| YoY % | — | +8.7% | +6.7% | |
| Margin % | 49.6% | 49.0% | 51.6% | |
| EV / EBITDA | 16.0x | 16.7x | 15.2x | |
| EBIT | $-64.3M | $213.3M | $230.4M | |
| YoY % | — | +431.6% | +8.0% | |
| Margin % | -9.4% | 28.3% | 30.2% | |
| EV / EBIT | -84.5x | 28.8x | 26.0x | |
| Net Income | $-74.7M | $138.4M | $151.7M | |
| YoY % | — | +285.4% | +9.6% | |
| Net Margin | -10.9% | 18.4% | 19.9% | |
| EPS (GAAP) | -$0.67 | $1.23 | $1.34 | |
| YoY % | — | +283.6% | +8.9% |