STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.5B | $8.6B | $9.9B | $11.3B | $11.9B | |
| YoY % | +26.1% | +14.4% | +14.3% | +14.6% | +5.4% | |
| P / Sales | 6.6x | 4.5x | 6.3x | 7.3x | 4.2x | |
| EV / Sales | 7.1x | 4.9x | 6.7x | 7.8x | 4.7x | |
| Gross Profit, Adj. | $5.2B | $6.0B | $7.0B | $7.9B | $8.4B | |
| YoY % | +29.3% | +15.2% | +15.4% | +14.1% | +5.8% | |
| Margin % | 69.4% | 69.9% | 70.5% | 70.2% | 70.4% | |
| EV / Gross Profit | 10.2x | 7.1x | 9.6x | 11.1x | 6.6x | |
| EBITDA, Adj. | $1.1B | $1.5B | $1.9B | $2.3B | $2.3B | |
| YoY % | +92.9% | +36.1% | +30.5% | +18.9% | +2.0% | |
| Margin % | 14.3% | 17.0% | 19.4% | 20.1% | 19.5% | |
| EV / EBITDA | 49.5x | 29.0x | 34.8x | 38.5x | 23.9x | |
| EBIT | $824.2M | $1.2B | $1.6B | $1.9B | $1.9B | |
| YoY % | +157.0% | +43.4% | +31.8% | +23.0% | +1.0% | |
| Margin % | 10.9% | 13.7% | 15.8% | 16.9% | 16.2% | |
| EV / EBIT | 64.8x | 36.1x | 42.8x | 45.8x | 28.7x | |
| Net Income | $653.0M | $899.1M | $1.2B | $1.5B | $1.5B | |
| YoY % | +83.5% | +37.7% | +36.7% | +24.9% | +0.1% | |
| Net Margin | 8.7% | 10.4% | 12.4% | 13.6% | 12.9% | |
| EPS (GAAP) | $0.46 | $0.64 | $0.89 | $1.11 | $1.14 | |
| YoY % | +84.0% | +39.1% | +39.1% | +24.7% | +2.7% |