STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $343.5M | $419.1M | $475.4M | $570.4M | |
| YoY % | — | +22.0% | +13.5% | +20.0% | |
| P / Sales | 29.0x | 16.5x | 11.4x | 20.5x | |
| EV / Sales | 29.0x | 16.5x | 11.6x | 20.4x | |
| Gross Profit, Adj. | $303.8M | $365.6M | $424.8M | $514.5M | |
| YoY % | — | +20.3% | +16.2% | +21.1% | |
| Margin % | 88.4% | 87.2% | 89.3% | 90.2% | |
| EV / Gross Profit | 32.8x | 18.9x | 13.0x | 22.6x | |
| EBITDA, Adj. | $128.3M | $144.2M | $190.9M | $250.7M | |
| YoY % | — | +12.3% | +32.4% | +31.3% | |
| Margin % | 37.4% | 34.4% | 40.2% | 44.0% | |
| EV / EBITDA | 77.5x | 48.0x | 28.9x | 46.5x | |
| EBIT | $113.5M | $125.1M | $163.9M | $227.8M | |
| YoY % | — | +10.2% | +31.0% | +39.0% | |
| Margin % | 33.0% | 29.9% | 34.5% | 39.9% | |
| EV / EBIT | 87.6x | 55.3x | 33.7x | 51.1x | |
| Net Income | $133.3M | $112.8M | $147.6M | $223.2M | |
| YoY % | — | -15.3% | +30.8% | +51.2% | |
| Net Margin | 38.8% | 26.9% | 31.0% | 39.1% | |
| EPS (GAAP) | $0.70 | $0.53 | $0.72 | $1.11 | |
| YoY % | — | -24.3% | +35.8% | +54.2% |