STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $910.9M | $1.2B | $1.4B | $1.8B | $2.1B | |
| YoY % | — | +33.8% | +11.7% | +32.1% | +19.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $910.9M | $1.2B | $1.4B | $1.8B | $2.1B | |
| YoY % | — | +33.8% | +11.7% | +32.1% | +19.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $149.8M | $247.8M | $299.3M | $417.8M | $506.7M | |
| YoY % | — | +65.4% | +20.7% | +39.6% | +21.3% | |
| Margin % | 16.4% | 20.3% | 22.0% | 23.2% | 23.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $44.4M | $67.6M | $119.8M | $102.9M | $294.3M | |
| YoY % | — | +52.2% | +77.1% | -14.2% | +186.1% | |
| Margin % | 4.9% | 5.6% | 8.8% | 5.7% | 13.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-590,000 | $-12.9M | $28.0M | $10.4M | $91.8M | |
| YoY % | — | -2081.7% | +317.9% | -62.9% | +781.5% | |
| Net Margin | -0.1% | -1.1% | 2.1% | 0.6% | 4.3% | |
| EPS (GAAP) | -$0.01 | -$0.28 | $0.57 | $0.18 | $1.39 | |
| YoY % | — | -2700.0% | +303.6% | -68.4% | +672.2% |