STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.3B | $1.9B | $2.1B | $2.3B | |
| YoY % | — | +39.0% | +14.5% | +8.2% | |
| P / Sales | 4.3x | 3.6x | 4.2x | 4.7x | |
| EV / Sales | 5.1x | 4.0x | 4.5x | 5.2x | |
| Gross Profit, Adj. | $626.2M | $751.0M | $867.8M | $972.8M | |
| YoY % | — | +19.9% | +15.6% | +12.1% | |
| Margin % | 46.7% | 40.3% | 40.7% | 42.2% | |
| EV / Gross Profit | 11.0x | 9.8x | 11.0x | 12.4x | |
| EBITDA, Adj. | $386.2M | $285.8M | $406.8M | $474.4M | |
| YoY % | — | -26.0% | +42.3% | +16.6% | |
| Margin % | 28.8% | 15.3% | 19.1% | 20.6% | |
| EV / EBITDA | 17.8x | 25.8x | 23.5x | 25.5x | |
| EBIT | $301.3M | $250.4M | $355.8M | $424.2M | |
| YoY % | — | -16.9% | +42.1% | +19.2% | |
| Margin % | 22.5% | 13.4% | 16.7% | 18.4% | |
| EV / EBIT | 22.8x | 29.5x | 26.8x | 28.5x | |
| Net Income | $204.9M | $255.9M | $294.7M | $366.6M | |
| YoY % | — | +24.9% | +15.2% | +24.4% | |
| Net Margin | 15.3% | 13.7% | 13.8% | 15.9% | |
| EPS (GAAP) | $3.61 | $4.45 | $5.05 | $6.26 | |
| YoY % | — | +23.3% | +13.5% | +24.0% |