STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $850.4M | $1.2B | $1.3B | |
| YoY % | — | +36.3% | +12.8% | |
| P / Sales | 1.6x | 3.0x | 2.5x | |
| EV / Sales | 4.1x | 5.6x | 4.9x | |
| Gross Profit, Adj. | $499.5M | $700.9M | $828.2M | |
| YoY % | — | +40.3% | +18.2% | |
| Margin % | 58.7% | 60.5% | 63.3% | |
| EV / Gross Profit | 7.0x | 9.3x | 7.7x | |
| EBITDA, Adj. | $426.2M | $549.3M | $684.1M | |
| YoY % | — | +28.9% | +24.6% | |
| Margin % | 50.1% | 47.4% | 52.3% | |
| EV / EBITDA | 8.2x | 11.9x | 9.4x | |
| EBIT | $243.3M | $279.1M | $401.6M | |
| YoY % | — | +14.7% | +43.9% | |
| Margin % | 28.6% | 24.1% | 30.7% | |
| EV / EBIT | 14.3x | 23.4x | 16.0x | |
| Net Income | $20.1M | $49.9M | $80.5M | |
| YoY % | — | +148.7% | +61.4% | |
| Net Margin | 2.4% | 4.3% | 6.2% | |
| EPS (GAAP) | $0.29 | $0.56 | $0.89 | |
| YoY % | — | +93.1% | +58.9% |