STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $332.7M | $452.4M | $572.5M | $656.8M | $748.3M | |
| YoY % | — | +36.0% | +26.6% | +14.7% | +13.9% | |
| P / Sales | 16.0x | 8.2x | 10.9x | 5.1x | 2.5x | |
| EV / Sales | 15.6x | 8.0x | 10.7x | 5.0x | 2.5x | |
| Gross Profit, Adj. | $278.4M | $374.6M | $465.9M | $540.3M | $614.8M | |
| YoY % | — | +34.6% | +24.4% | +16.0% | +13.8% | |
| Margin % | 83.7% | 82.8% | 81.4% | 82.3% | 82.2% | |
| EV / Gross Profit | 18.7x | 9.6x | 13.1x | 6.0x | 3.0x | |
| EBITDA, Adj. | $57.0M | $93.4M | $126.6M | $127.6M | $135.8M | |
| YoY % | — | +63.9% | +35.6% | +0.8% | +6.4% | |
| Margin % | 17.1% | 20.6% | 22.1% | 19.4% | 18.1% | |
| EV / EBITDA | 91.4x | 38.7x | 48.3x | 25.6x | 13.8x | |
| EBIT | $26.7M | $59.0M | $85.7M | $82.4M | $79.2M | |
| YoY % | — | +121.2% | +45.2% | -3.9% | -3.9% | |
| Margin % | 8.0% | 13.0% | 15.0% | 12.5% | 10.6% | |
| EV / EBIT | 195.1x | 61.2x | 71.4x | 39.6x | 23.6x | |
| Net Income | $29.3M | $43.3M | $71.5M | $56.2M | $50.6M | |
| YoY % | — | +47.6% | +65.2% | -21.3% | -9.9% | |
| Net Margin | 8.8% | 9.6% | 12.5% | 8.6% | 6.8% | |
| EPS (GAAP) | $0.18 | $0.25 | $0.41 | $0.32 | $0.30 | |
| YoY % | — | +38.9% | +64.0% | -22.0% | -6.3% |