STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $163.9M | $208.2M | $236.7M | $279.4M | $269.4M | |
| YoY % | +20.2% | +27.0% | +13.7% | +18.1% | -3.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $136.7M | $169.3M | $173.4M | $186.3M | $210.0M | |
| YoY % | +18.0% | +23.8% | +2.5% | +7.4% | +12.8% | |
| Margin % | 83.4% | 81.3% | 73.3% | 66.7% | 78.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $52.1M | $78.5M | $70.8M | $88.8M | $87.0M | |
| YoY % | +42.4% | +50.7% | -9.8% | +25.4% | -2.0% | |
| Margin % | 31.8% | 37.7% | 29.9% | 31.8% | 32.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $52.1M | $76.4M | $70.8M | $88.8M | $87.0M | |
| YoY % | +42.4% | +46.8% | -7.4% | +25.4% | -2.0% | |
| Margin % | 31.8% | 36.7% | 29.9% | 31.8% | 32.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $34.2M | $42.9M | $55.8M | $67.0M | $65.1M | |
| YoY % | +38.9% | +25.6% | +29.9% | +20.1% | -2.9% | |
| Net Margin | 20.9% | 20.6% | 23.6% | 24.0% | 24.1% | |
| EPS (GAAP) | $0.65 | $0.82 | $1.06 | $1.30 | $1.29 | |
| YoY % | +41.3% | +26.2% | +29.3% | +22.6% | -0.8% |