STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $443.3M | $660.1M | $829.3M | $1.0B | $1.4B | |
| YoY % | +65.7% | +48.9% | +25.6% | +22.4% | +37.6% | |
| P / Sales | 13.3x | 11.7x | 6.1x | 6.1x | 6.0x | |
| EV / Sales | 15.1x | 13.9x | 7.9x | 7.7x | 7.6x | |
| Gross Profit, Adj. | $361.9M | $520.8M | $636.9M | $855.9M | $1.2B | |
| YoY % | +61.4% | +43.9% | +22.3% | +34.4% | +36.4% | |
| Margin % | 81.6% | 78.9% | 76.8% | 84.3% | 83.6% | |
| EV / Gross Profit | 18.5x | 17.6x | 10.3x | 9.1x | 9.1x | |
| EBITDA, Adj. | $278.9M | $317.2M | $422.4M | $632.8M | $890.6M | |
| YoY % | +89.0% | +13.7% | +33.2% | +49.8% | +40.7% | |
| Margin % | 62.9% | 48.0% | 50.9% | 62.3% | 63.8% | |
| EV / EBITDA | 24.0x | 29.0x | 15.5x | 12.3x | 12.0x | |
| EBIT | $275.9M | $267.5M | $337.6M | $551.5M | $517.7M | |
| YoY % | +91.3% | -3.0% | +26.2% | +63.4% | -6.1% | |
| Margin % | 62.2% | 40.5% | 40.7% | 54.3% | 37.1% | |
| EV / EBIT | 24.3x | 34.3x | 19.4x | 14.1x | 20.6x | |
| Net Income | $402.7M | $202.1M | $281.6M | $444.1M | $316.9M | |
| YoY % | +212.0% | -49.8% | +39.3% | +57.7% | -28.6% | |
| Net Margin | 90.8% | 30.6% | 34.0% | 43.7% | 22.7% | |
| EPS (GAAP) | $2.74 | $1.44 | $2.10 | $3.43 | $2.56 | |
| YoY % | +201.1% | -47.4% | +45.8% | +63.3% | -25.4% |