STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $410.2M | $444.4M | $406.0M | $515.3M | $709.3M | |
| YoY % | +12.1% | +8.3% | -8.7% | +26.9% | +37.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $410.2M | $444.4M | $406.0M | $515.3M | $709.3M | |
| YoY % | +12.1% | +8.3% | -8.7% | +26.9% | +37.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $37.7M | $31.1M | $37.2M | $105.6M | $142.1M | |
| YoY % | -29.4% | -17.5% | +19.6% | +183.6% | +34.6% | |
| Margin % | 9.2% | 7.0% | 9.2% | 20.5% | 20.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $21.5M | $12.9M | $12.6M | $82.0M | $106.4M | |
| YoY % | -39.2% | -40.3% | -1.6% | +548.3% | +29.7% | |
| Margin % | 5.3% | 2.9% | 3.1% | 15.9% | 15.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $14.7M | $8.4M | $11.9M | $60.9M | $84.8M | |
| YoY % | -47.6% | -43.2% | +42.7% | +410.6% | +39.1% | |
| Net Margin | 3.6% | 1.9% | 2.9% | 11.8% | 11.9% | |
| EPS (GAAP) | $0.63 | $0.36 | $0.51 | $2.59 | $3.58 | |
| YoY % | -48.8% | -42.9% | +41.7% | +407.8% | +38.2% |