STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $213.3M | $269.8M | $339.9M | $425.7M | $527.5M | |
| YoY % | +36.9% | +26.5% | +26.0% | +25.3% | +23.9% | |
| P / Sales | 15.9x | 11.5x | 11.7x | 13.0x | 11.1x | |
| EV / Sales | 21.5x | 16.8x | 16.9x | 18.1x | 16.1x | |
| Gross Profit, Adj. | $213.3M | $269.8M | $339.9M | $425.7M | $527.5M | |
| YoY % | +36.9% | +26.5% | +26.0% | +25.3% | +23.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 21.5x | 16.8x | 16.9x | 18.1x | 16.1x | |
| EBITDA, Adj. | $187.3M | $240.1M | $304.7M | $385.4M | $479.0M | |
| YoY % | +47.9% | +28.2% | +26.9% | +26.5% | +24.3% | |
| Margin % | 87.8% | 89.0% | 89.6% | 90.5% | 90.8% | |
| EV / EBITDA | 24.5x | 18.9x | 18.8x | 20.0x | 17.7x | |
| EBIT | $108.2M | $128.1M | $198.9M | $248.4M | $313.4M | |
| YoY % | +84.0% | +18.4% | +55.3% | +24.9% | +26.2% | |
| Margin % | 50.7% | 47.5% | 58.5% | 58.3% | 59.4% | |
| EV / EBIT | 42.4x | 35.5x | 28.8x | 31.1x | 27.0x | |
| Net Income | $95.7M | $134.1M | $190.7M | $203.0M | $253.0M | |
| YoY % | +128.6% | +40.1% | +42.2% | +6.4% | +24.6% | |
| Net Margin | 44.9% | 49.7% | 56.1% | 47.7% | 48.0% | |
| EPS (GAAP) | $0.82 | $0.99 | $1.24 | $1.15 | $1.28 | |
| YoY % | +86.4% | +20.7% | +25.3% | -7.3% | +11.3% |