STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $251.5M | $251.5M | $1.8B | $1.8B | $1.9B | |
| YoY % | -86.0% | -86.0% | +615.9% | +1.7% | +6.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $245.1M | $245.1M | $1.2B | $1.2B | $1.3B | |
| YoY % | -80.6% | -80.6% | +408.1% | -0.4% | +6.1% | |
| Margin % | 97.5% | 97.5% | 69.2% | 67.7% | 67.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $178.4M | $178.4M | $388.3M | $355.8M | $419.0M | |
| YoY % | -57.3% | -57.3% | +117.6% | -8.4% | +17.8% | |
| Margin % | 71.0% | 71.0% | 21.6% | 19.4% | 21.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $163.7M | $163.7M | $224.0M | $-54.3M | $185.5M | |
| YoY % | -29.3% | -29.3% | +36.8% | -124.2% | +441.7% | |
| Margin % | 65.1% | 65.1% | 12.4% | -3.0% | 9.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $143.3M | $143.3M | $168.3M | $-74.3M | $148.3M | |
| YoY % | -25.4% | -25.4% | +17.4% | -144.1% | +299.6% | |
| Net Margin | 57.0% | 57.0% | 9.3% | -4.1% | 7.6% | |
| EPS (GAAP) | $5.96 | $5.96 | $2.91 | -$1.32 | $2.63 | |
| YoY % | +79.5% | +79.5% | -51.2% | -145.4% | +299.2% |