STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $424.7M | $486.0M | $572.9M | $651.0M | $729.0M | |
| YoY % | +21.8% | +14.4% | +17.9% | +13.6% | +12.0% | |
| P / Sales | 14.8x | 13.0x | 13.3x | 15.5x | 8.7x | |
| EV / Sales | 14.7x | 13.0x | 13.1x | 15.6x | 8.6x | |
| Gross Profit, Adj. | $322.9M | $372.7M | $434.6M | $492.4M | $561.9M | |
| YoY % | +24.8% | +15.4% | +16.6% | +13.3% | +14.1% | |
| Margin % | 76.0% | 76.7% | 75.9% | 75.6% | 77.1% | |
| EV / Gross Profit | 19.3x | 16.9x | 17.3x | 20.6x | 11.2x | |
| EBITDA, Adj. | $167.7M | $195.8M | $208.8M | $256.1M | $297.1M | |
| YoY % | +26.0% | +16.8% | +6.6% | +22.6% | +16.0% | |
| Margin % | 39.5% | 40.3% | 36.4% | 39.3% | 40.8% | |
| EV / EBITDA | 37.2x | 32.2x | 36.0x | 39.6x | 21.2x | |
| EBIT | $103.4M | $130.4M | $142.8M | $181.1M | $210.0M | |
| YoY % | +44.9% | +26.1% | +9.5% | +26.8% | +15.9% | |
| Margin % | 24.4% | 26.8% | 24.9% | 27.8% | 28.8% | |
| EV / EBIT | 60.4x | 48.4x | 52.6x | 56.0x | 30.0x | |
| Net Income | $86.3M | $102.2M | $115.9M | $143.3M | $163.8M | |
| YoY % | +65.6% | +18.5% | +13.4% | +23.6% | +14.3% | |
| Net Margin | 20.3% | 21.0% | 20.2% | 22.0% | 22.5% | |
| EPS (GAAP) | $1.00 | $1.18 | $1.34 | $1.64 | $1.87 | |
| YoY % | +63.9% | +18.0% | +13.6% | +22.4% | +14.0% |