STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.6B | $4.2B | $4.5B | $5.3B | $6.8B | |
| YoY % | +22.8% | +16.3% | +8.5% | +17.7% | +27.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.0B | $3.3B | $3.9B | $5.0B | $5.9B | |
| YoY % | +16.6% | +9.7% | +17.2% | +28.5% | +16.5% | |
| Margin % | 85.2% | 80.4% | 86.9% | 94.9% | 86.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.1B | $1.1B | $1.3B | $1.8B | $2.1B | |
| YoY % | +15.3% | +7.7% | +17.7% | +37.0% | +17.1% | |
| Margin % | 29.4% | 27.3% | 29.6% | 34.5% | 31.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.1B | $1.1B | $1.3B | $1.8B | $2.1B | |
| YoY % | +15.3% | +7.7% | +17.7% | +37.0% | +17.1% | |
| Margin % | 29.4% | 27.3% | 29.6% | 34.5% | 31.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $796.1M | $881.0M | $1.0B | $1.4B | $1.5B | |
| YoY % | +13.8% | +10.7% | +14.1% | +37.2% | +9.3% | |
| Net Margin | 22.3% | 21.2% | 22.3% | 26.0% | 22.3% | |
| EPS (GAAP) | $4.81 | $5.18 | $5.81 | $7.66 | $8.23 | |
| YoY % | +11.6% | +7.7% | +12.2% | +31.8% | +7.4% |