STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $341.6M | $367.9M | $528.8M | $553.8M | $713.0M | |
| YoY % | +24.7% | +7.7% | +43.7% | +4.7% | +28.7% | |
| P / Sales | 8.6x | 11.3x | 5.2x | 7.6x | 8.3x | |
| EV / Sales | 10.0x | 12.6x | 6.0x | 8.5x | 9.0x | |
| Gross Profit, Adj. | $341.6M | $367.9M | $528.8M | $553.8M | $713.0M | |
| YoY % | +24.7% | +7.7% | +43.7% | +4.7% | +28.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 10.0x | 12.6x | 6.0x | 8.5x | 9.0x | |
| EBITDA, Adj. | $159.9M | $175.1M | $247.5M | $254.0M | $325.8M | |
| YoY % | +33.5% | +9.5% | +41.4% | +2.6% | +28.3% | |
| Margin % | 46.8% | 47.6% | 46.8% | 45.9% | 45.7% | |
| EV / EBITDA | 21.4x | 26.5x | 12.9x | 18.5x | 19.7x | |
| EBIT | $155.7M | $169.6M | $240.0M | $245.8M | $316.6M | |
| YoY % | +33.8% | +8.9% | +41.6% | +2.4% | +28.8% | |
| Margin % | 45.6% | 46.1% | 45.4% | 44.4% | 44.4% | |
| EV / EBIT | 21.9x | 27.3x | 13.3x | 19.1x | 20.3x | |
| Net Income | $93.4M | $146.9M | $112.9M | $140.9M | $217.4M | |
| YoY % | +53.5% | +57.3% | -23.1% | +24.7% | +54.4% | |
| Net Margin | 27.3% | 39.9% | 21.4% | 25.4% | 30.5% | |
| EPS (GAAP) | $2.81 | $3.98 | $3.01 | $3.69 | $5.41 | |
| YoY % | +30.7% | +41.6% | -24.4% | +22.6% | +46.6% |