STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $658.1M | $857.5M | $863.9M | $1.1B | $1.3B | |
| YoY % | +41.9% | +30.3% | +0.7% | +26.0% | +22.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $468.9M | $555.5M | $563.4M | $700.2M | $866.5M | |
| YoY % | +48.9% | +18.5% | +1.4% | +24.3% | +23.7% | |
| Margin % | 71.3% | 64.8% | 65.2% | 64.3% | 65.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $116.5M | $128.3M | $98.8M | $224.0M | $306.2M | |
| YoY % | +270.0% | +10.2% | -23.0% | +126.8% | +36.7% | |
| Margin % | 17.7% | 15.0% | 11.4% | 20.6% | 23.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $75.1M | $30.6M | $-17.1M | $112.1M | $207.9M | |
| YoY % | +1144.4% | -59.3% | -155.8% | +756.1% | +85.5% | |
| Margin % | 11.4% | 3.6% | -2.0% | 10.3% | 15.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $92.9M | $18.5M | $-19.4M | $134.3M | $205.1M | |
| YoY % | +486.9% | -80.1% | -204.9% | +791.2% | +52.8% | |
| Net Margin | 14.1% | 2.2% | -2.2% | 12.3% | 15.4% | |
| EPS (GAAP) | $1.94 | $0.37 | -$0.39 | $2.46 | $3.62 | |
| YoY % | +459.3% | -80.9% | -205.4% | +730.8% | +47.2% |