STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.1B | $4.1B | $5.2B | $7.0B | $9.1B | |
| YoY % | +7.6% | +34.7% | +25.8% | +35.0% | +29.5% | |
| P / Sales | 1.2x | 1.0x | 1.4x | 2.2x | 3.6x | |
| EV / Sales | 1.6x | 1.4x | 1.7x | 2.5x | 4.0x | |
| Gross Profit, Adj. | $563.2M | $741.6M | $990.5M | $1.5B | $2.2B | |
| YoY % | +3.0% | +31.7% | +33.6% | +49.1% | +48.7% | |
| Margin % | 18.3% | 17.9% | 19.0% | 21.0% | 24.1% | |
| EV / Gross Profit | 8.8x | 7.8x | 9.2x | 11.9x | 16.4x | |
| EBITDA, Adj. | $255.8M | $333.6M | $497.7M | $891.8M | $1.5B | |
| YoY % | +2.4% | +30.4% | +49.2% | +79.2% | +63.1% | |
| Margin % | 8.3% | 8.1% | 9.6% | 12.7% | 16.0% | |
| EV / EBITDA | 19.4x | 17.3x | 18.2x | 19.8x | 24.8x | |
| EBIT | $194.7M | $247.4M | $416.1M | $746.3M | $1.3B | |
| YoY % | -1.8% | +27.1% | +68.2% | +79.4% | +75.9% | |
| Margin % | 6.3% | 6.0% | 8.0% | 10.6% | 14.4% | |
| EV / EBIT | 25.4x | 23.3x | 21.8x | 23.6x | 27.5x | |
| Net Income | $143.3M | $245.9M | $323.4M | $522.4M | $1.0B | |
| YoY % | -4.5% | +71.6% | +31.5% | +61.5% | +95.7% | |
| Net Margin | 4.7% | 5.9% | 6.2% | 7.4% | 11.2% | |
| EPS (GAAP) | $3.93 | $6.82 | $9.01 | $14.60 | $28.88 | |
| YoY % | -3.9% | +73.5% | +32.1% | +62.0% | +97.8% |