STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $653.5M | $838.8M | $1.2B | $1.6B | $1.9B | |
| YoY % | +42.1% | +28.4% | +46.0% | +29.7% | +18.0% | |
| P / Sales | 8.4x | 7.2x | 6.6x | 6.8x | 4.9x | |
| EV / Sales | 10.2x | 9.4x | 8.7x | 8.9x | 6.9x | |
| Gross Profit, Adj. | $329.1M | $200.6M | $395.3M | $528.8M | $646.6M | |
| YoY % | +67.8% | -39.0% | +97.1% | +33.8% | +22.3% | |
| Margin % | 50.4% | 23.9% | 32.3% | 33.3% | 34.5% | |
| EV / Gross Profit | 20.3x | 39.2x | 26.9x | 26.7x | 20.1x | |
| EBITDA, Adj. | $192.1M | $202.6M | $397.6M | $530.7M | $650.8M | |
| YoY % | +88.1% | +5.4% | +96.3% | +33.5% | +22.6% | |
| Margin % | 29.4% | 24.1% | 32.5% | 33.4% | 34.7% | |
| EV / EBITDA | 34.8x | 38.8x | 26.7x | 26.7x | 20.0x | |
| EBIT | $189.8M | $199.8M | $394.3M | $524.9M | $644.9M | |
| YoY % | +88.7% | +5.3% | +97.3% | +33.1% | +22.9% | |
| Margin % | 29.0% | 23.8% | 32.2% | 33.1% | 34.4% | |
| EV / EBIT | 35.3x | 39.4x | 27.0x | 26.9x | 20.2x | |
| Net Income | $152.7M | $159.1M | $308.1M | $414.8M | $503.6M | |
| YoY % | +72.7% | +4.2% | +93.6% | +34.6% | +21.4% | |
| Net Margin | 23.4% | 19.0% | 25.2% | 26.1% | 26.9% | |
| EPS (GAAP) | $6.62 | $6.88 | $13.22 | $17.78 | $21.65 | |
| YoY % | +71.1% | +3.9% | +92.2% | +34.5% | +21.8% |