STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $1.4B | $2.4B | $3.1B | $3.3B | |
| YoY % | +19.2% | +17.6% | +74.7% | +30.5% | +6.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $462.2M | $521.3M | $791.2M | $1.2B | $1.3B | |
| YoY % | +19.0% | +12.8% | +51.8% | +48.8% | +7.5% | |
| Margin % | 39.9% | 38.3% | 33.2% | 37.9% | 38.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $221.3M | $243.6M | $246.4M | $682.6M | $689.8M | |
| YoY % | +17.0% | +10.1% | +1.1% | +177.1% | +1.1% | |
| Margin % | 19.1% | 17.9% | 10.4% | 22.0% | 20.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $140.5M | $151.2M | $25.5M | $412.5M | $403.1M | |
| YoY % | +11.9% | +7.6% | -83.2% | +1518.8% | -2.3% | |
| Margin % | 12.1% | 11.1% | 1.1% | 13.3% | 12.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $88.0M | $107.5M | $-67.0M | $260.3M | $166.5M | |
| YoY % | -7.6% | +22.2% | -162.3% | +488.4% | -36.0% | |
| Net Margin | 7.6% | 7.9% | -2.8% | 8.4% | 5.0% | |
| EPS (GAAP) | $1.35 | $1.63 | -$0.79 | $2.37 | $1.45 | |
| YoY % | -8.8% | +20.7% | -148.5% | +400.0% | -38.8% |