STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $215.6M | $277.6M | $378.9M | $451.8M | $476.5M | |
| YoY % | +42.9% | +28.8% | +36.5% | +19.2% | +5.5% | |
| P / Sales | 2.5x | 2.8x | 2.8x | 1.9x | 1.2x | |
| EV / Sales | 31.8x | 30.9x | 25.2x | 21.6x | 19.8x | |
| Gross Profit, Adj. | $177.0M | $224.0M | $305.9M | $346.3M | $316.4M | |
| YoY % | +39.9% | +26.5% | +36.5% | +13.2% | -8.6% | |
| Margin % | 82.1% | 80.7% | 80.7% | 76.6% | 66.4% | |
| EV / Gross Profit | 38.8x | 38.3x | 31.3x | 28.2x | 29.9x | |
| EBITDA, Adj. | $65.5M | $88.5M | $125.8M | $124.3M | $95.4M | |
| YoY % | +25.3% | +35.1% | +42.1% | -1.2% | -23.2% | |
| Margin % | 30.4% | 31.9% | 33.2% | 27.5% | 20.0% | |
| EV / EBITDA | 104.8x | 96.9x | 76.0x | 78.6x | 99.0x | |
| EBIT | $65.5M | $88.5M | $124.6M | $123.9M | $91.1M | |
| YoY % | +30.3% | +35.1% | +40.8% | -0.6% | -26.5% | |
| Margin % | 30.4% | 31.9% | 32.9% | 27.4% | 19.1% | |
| EV / EBIT | 104.8x | 96.9x | 76.7x | 78.8x | 103.7x | |
| Net Income | $43.2M | $56.1M | $69.2M | $64.4M | $57.2M | |
| YoY % | +32.2% | +29.8% | +23.3% | -7.0% | -11.1% | |
| Net Margin | 20.0% | 20.2% | 18.3% | 14.3% | 12.0% | |
| EPS (GAAP) | $1.55 | $1.96 | $2.31 | $1.97 | $1.78 | |
| YoY % | +19.2% | +26.5% | +17.9% | -14.7% | -9.6% |