STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $550.9M | $574.7M | $616.8M | $788.6M | $1.0B | |
| YoY % | +4.0% | +4.3% | +7.3% | +27.9% | +31.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $429.8M | $453.2M | $494.2M | $644.9M | $858.4M | |
| YoY % | +5.6% | +5.5% | +9.0% | +30.5% | +33.1% | |
| Margin % | 78.0% | 78.9% | 80.1% | 81.8% | 82.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $319.5M | $332.6M | $356.1M | $479.6M | $652.2M | |
| YoY % | +6.9% | +4.1% | +7.1% | +34.7% | +36.0% | |
| Margin % | 58.0% | 57.9% | 57.7% | 60.8% | 62.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $217.0M | $225.5M | $233.2M | $332.4M | $459.3M | |
| YoY % | +26.6% | +3.9% | +3.4% | +42.5% | +38.2% | |
| Margin % | 39.4% | 39.2% | 37.8% | 42.2% | 44.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $206.6M | $258.7M | $151.6M | $249.3M | $358.1M | |
| YoY % | +114.4% | +25.2% | -41.4% | +64.5% | +43.6% | |
| Net Margin | 37.5% | 45.0% | 24.6% | 31.6% | 34.5% | |
| EPS (GAAP) | $2.96 | $3.70 | $2.13 | $3.17 | $4.22 | |
| YoY % | +114.5% | +25.0% | -42.4% | +48.8% | +33.1% |