STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.9B | $2.6B | $4.0B | $4.5B | $4.7B | |
| YoY % | +4.0% | +37.6% | +52.2% | +13.6% | +3.2% | |
| P / Sales | 5.9x | 3.6x | 2.6x | 3.0x | 3.3x | |
| EV / Sales | 34.5x | 25.6x | 18.2x | 18.0x | 18.5x | |
| Gross Profit, Adj. | $1.8B | $2.3B | $2.6B | $2.6B | $2.9B | |
| YoY % | +12.7% | +29.0% | +11.1% | +0.3% | +12.2% | |
| Margin % | 95.4% | 89.5% | 65.3% | 57.7% | 62.7% | |
| EV / Gross Profit | 36.2x | 28.6x | 27.9x | 31.1x | 29.5x | |
| EBITDA, Adj. | $1.1B | $1.4B | $1.5B | $1.5B | $1.7B | |
| YoY % | +52.1% | +33.6% | +3.4% | +1.5% | +16.4% | |
| Margin % | 55.5% | 53.9% | 36.6% | 32.7% | 36.9% | |
| EV / EBITDA | 62.3x | 47.5x | 49.7x | 54.9x | 50.1x | |
| EBIT | $1.1B | $1.4B | $1.5B | $1.5B | $1.7B | |
| YoY % | +54.0% | +33.6% | +3.4% | +1.5% | +16.4% | |
| Margin % | 55.5% | 53.9% | 36.6% | 32.7% | 36.9% | |
| EV / EBIT | 62.3x | 47.5x | 49.7x | 54.9x | 50.1x | |
| Net Income | $873.0M | $1.1B | $1.2B | $1.2B | $1.3B | |
| YoY % | +53.7% | +29.2% | +2.9% | +0.4% | +13.7% | |
| Net Margin | 45.8% | 43.1% | 29.1% | 25.7% | 28.4% | |
| EPS (GAAP) | $6.10 | $7.92 | $8.18 | $8.33 | $9.52 | |
| YoY % | +53.7% | +29.8% | +3.3% | +1.8% | +14.3% |