STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $1.3B | $1.5B | $1.8B | |
| YoY % | — | +3.5% | +18.0% | +19.0% | |
| P / Sales | 1.1x | 3.9x | 2.3x | 1.3x | |
| EV / Sales | 4.1x | 7.0x | 4.9x | 3.6x | |
| Gross Profit, Adj. | $672.0M | $740.7M | $862.3M | $978.4M | |
| YoY % | — | +10.2% | +16.4% | +13.5% | |
| Margin % | 55.4% | 59.0% | 58.1% | 55.5% | |
| EV / Gross Profit | 7.4x | 11.9x | 8.4x | 6.6x | |
| EBITDA, Adj. | $425.3M | $466.3M | $514.1M | $554.4M | |
| YoY % | — | +9.6% | +10.3% | +7.8% | |
| Margin % | 35.0% | 37.1% | 34.7% | 31.4% | |
| EV / EBITDA | 11.7x | 18.9x | 14.1x | 11.6x | |
| EBIT | $163.1M | $178.7M | $183.3M | $164.9M | |
| YoY % | — | +9.5% | +2.6% | -10.0% | |
| Margin % | 13.4% | 14.2% | 12.4% | 9.3% | |
| EV / EBIT | 30.5x | 49.2x | 39.5x | 38.9x | |
| Net Income | $61.1M | $272.0M | $61.2M | $165.0M | |
| YoY % | — | +345.2% | -77.5% | +169.7% | |
| Net Margin | 5.0% | 21.7% | 4.1% | 9.4% | |
| EPS (GAAP) | $1.47 | $2.52 | $1.02 | $2.63 | |
| YoY % | — | +71.4% | -59.5% | +157.8% |