STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $490.1M | $703.8M | $1.2B | $1.3B | |
| YoY % | — | +43.6% | +65.0% | +11.1% | |
| P / Sales | 0.3x | 1.2x | 0.7x | 1.2x | |
| EV / Sales | 0.4x | 1.7x | 1.0x | 1.4x | |
| Gross Profit, Adj. | $83.1M | $188.6M | $285.2M | $300.7M | |
| YoY % | — | +127.0% | +51.2% | +5.4% | |
| Margin % | 17.0% | 26.8% | 24.6% | 23.3% | |
| EV / Gross Profit | 2.6x | 6.3x | 4.1x | 6.1x | |
| EBITDA, Adj. | $36.4M | $116.2M | $139.3M | $153.4M | |
| YoY % | — | +219.1% | +19.9% | +10.1% | |
| Margin % | 7.4% | 16.5% | 12.0% | 11.9% | |
| EV / EBITDA | 5.9x | 10.3x | 8.4x | 12.0x | |
| EBIT | $35.0M | $113.3M | $130.8M | $145.1M | |
| YoY % | — | +223.5% | +15.4% | +10.9% | |
| Margin % | 7.1% | 16.1% | 11.3% | 11.2% | |
| EV / EBIT | 6.1x | 10.5x | 8.9x | 12.7x | |
| Net Income | $14.7M | $94.1M | $125.8M | $137.4M | |
| YoY % | — | +541.1% | +33.7% | +9.2% | |
| Net Margin | 3.0% | 13.4% | 10.8% | 10.6% | |
| EPS (GAAP) | $0.60 | $2.30 | $3.05 | $3.59 | |
| YoY % | — | +283.3% | +32.6% | +17.7% |