STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $997.0M | $1.1B | $1.4B | $2.1B | $1.9B | |
| YoY % | +10.3% | +12.5% | +25.1% | +51.6% | -12.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $860.0M | $936.0M | $1.2B | $2.0B | $1.8B | |
| YoY % | +6.2% | +8.8% | +25.2% | +70.2% | -10.2% | |
| Margin % | 86.3% | 83.4% | 83.5% | 93.7% | 96.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $211.0M | $237.0M | $281.0M | $717.0M | $701.0M | |
| YoY % | -18.2% | +12.3% | +18.6% | +155.2% | -2.2% | |
| Margin % | 21.2% | 21.1% | 20.0% | 33.7% | 37.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $211.0M | $232.0M | $266.0M | $704.0M | $690.0M | |
| YoY % | -18.2% | +10.0% | +14.7% | +164.7% | -2.0% | |
| Margin % | 21.2% | 20.7% | 18.9% | 33.1% | 37.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $63.0M | $187.0M | $218.0M | $538.0M | $533.0M | |
| YoY % | -58.8% | +196.8% | +16.6% | +146.8% | -0.9% | |
| Net Margin | 6.3% | 16.7% | 15.5% | 25.3% | 28.7% | |
| EPS (GAAP) | $1.09 | $3.21 | $3.80 | $9.52 | $9.96 | |
| YoY % | -59.0% | +194.5% | +18.4% | +150.5% | +4.6% |