STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $386.5M | $425.0M | $488.7M | $565.0M | $664.8M | |
| YoY % | +20.2% | +10.0% | +15.0% | +15.6% | +17.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $164.2M | $183.5M | $213.3M | $253.5M | $309.2M | |
| YoY % | +33.7% | +11.8% | +16.3% | +18.8% | +22.0% | |
| Margin % | 42.5% | 43.2% | 43.6% | 44.9% | 46.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $68.0M | $80.5M | $89.8M | $104.7M | $122.3M | |
| YoY % | +55.4% | +18.2% | +11.6% | +16.6% | +16.8% | |
| Margin % | 17.6% | 18.9% | 18.4% | 18.5% | 18.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $52.1M | $63.2M | $70.9M | $80.8M | $97.3M | |
| YoY % | +66.3% | +21.2% | +12.2% | +13.9% | +20.4% | |
| Margin % | 13.5% | 14.9% | 14.5% | 14.3% | 14.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $30.8M | $39.2M | $43.3M | $48.0M | $60.0M | |
| YoY % | +52.8% | +27.6% | +10.3% | +10.8% | +25.0% | |
| Net Margin | 8.0% | 9.2% | 8.9% | 8.5% | 9.0% | |
| EPS (GAAP) | $0.77 | $0.95 | $1.04 | $1.15 | $1.44 | |
| YoY % | +48.1% | +23.4% | +9.5% | +10.6% | +25.2% |