STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.1B | $1.5B | $1.9B | $1.9B | |
| YoY % | — | +37.5% | +23.8% | +1.9% | |
| P / Sales | 2.6x | 1.8x | 1.8x | 1.9x | |
| EV / Sales | 24.7x | 18.2x | 17.2x | 16.8x | |
| Gross Profit, Adj. | $1.0B | $1.1B | $1.2B | $1.3B | |
| YoY % | — | +7.3% | +14.2% | +6.2% | |
| Margin % | 92.4% | 72.1% | 66.5% | 69.3% | |
| EV / Gross Profit | 26.8x | 25.2x | 25.9x | 24.3x | |
| EBITDA, Adj. | $357.3M | $348.7M | $382.3M | $486.8M | |
| YoY % | — | -2.4% | +9.6% | +27.3% | |
| Margin % | 32.7% | 23.2% | 20.6% | 25.7% | |
| EV / EBITDA | 75.6x | 78.2x | 83.7x | 65.5x | |
| EBIT | $347.0M | $348.7M | $344.6M | $485.6M | |
| YoY % | — | +0.5% | -1.2% | +40.9% | |
| Margin % | 31.8% | 23.2% | 18.5% | 25.6% | |
| EV / EBIT | 77.8x | 78.2x | 92.9x | 65.7x | |
| Net Income | $276.7M | $274.0M | $278.5M | $381.4M | |
| YoY % | — | -1.0% | +1.6% | +36.9% | |
| Net Margin | 25.3% | 18.3% | 15.0% | 20.1% | |
| EPS (GAAP) | $1.67 | $1.64 | $1.57 | $2.08 | |
| YoY % | — | -1.8% | -4.3% | +32.5% |