STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.7B | $2.8B | $3.2B | $3.6B | |
| YoY % | — | +4.9% | +14.4% | +12.8% | |
| P / Sales | 1.0x | 1.8x | 2.7x | 2.5x | |
| EV / Sales | 1.4x | 2.2x | 3.0x | 2.8x | |
| Gross Profit, Adj. | $575.0M | $648.0M | $736.0M | $869.0M | |
| YoY % | — | +12.7% | +13.6% | +18.1% | |
| Margin % | 21.4% | 22.9% | 22.8% | 23.8% | |
| EV / Gross Profit | 6.7x | 9.8x | 13.1x | 11.8x | |
| EBITDA, Adj. | $626.0M | $327.0M | $391.0M | $443.0M | |
| YoY % | — | -47.8% | +19.6% | +13.3% | |
| Margin % | 23.2% | 11.6% | 12.1% | 12.1% | |
| EV / EBITDA | 6.2x | 19.4x | 24.8x | 23.2x | |
| EBIT | $561.0M | $242.0M | $300.0M | $350.0M | |
| YoY % | — | -56.9% | +24.0% | +16.7% | |
| Margin % | 20.8% | 8.6% | 9.3% | 9.6% | |
| EV / EBIT | 6.9x | 26.2x | 32.3x | 29.3x | |
| Net Income | $405.0M | $168.0M | $213.0M | $278.0M | |
| YoY % | — | -58.5% | +26.8% | +30.5% | |
| Net Margin | 15.0% | 5.9% | 6.6% | 7.6% | |
| EPS (GAAP) | $1.88 | $0.64 | $0.80 | $1.03 | |
| YoY % | — | -66.0% | +25.0% | +28.7% |