STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $1.8B | $1.8B | $2.2B | $2.8B | |
| YoY % | +43.0% | +48.5% | +1.5% | +21.2% | +26.4% | |
| P / Sales | 19.6x | 9.2x | 16.2x | 13.1x | 15.7x | |
| EV / Sales | 19.7x | 9.3x | 16.1x | 13.0x | 15.5x | |
| Gross Profit, Adj. | $685.5M | $1.0B | $1.0B | $1.2B | $1.5B | |
| YoY % | +47.1% | +53.0% | -2.6% | +19.6% | +26.1% | |
| Margin % | 56.8% | 58.4% | 56.1% | 55.3% | 55.2% | |
| EV / Gross Profit | 34.7x | 15.9x | 28.7x | 23.6x | 28.2x | |
| EBITDA, Adj. | $291.1M | $563.9M | $521.9M | $575.8M | $781.1M | |
| YoY % | +56.6% | +93.7% | -7.4% | +10.3% | +35.7% | |
| Margin % | 24.1% | 31.4% | 28.7% | 26.1% | 28.0% | |
| EV / EBITDA | 81.7x | 29.6x | 56.2x | 50.0x | 55.5x | |
| EBIT | $262.4M | $526.8M | $481.7M | $539.4M | $728.6M | |
| YoY % | +65.2% | +100.7% | -8.6% | +12.0% | +35.1% | |
| Margin % | 21.7% | 29.4% | 26.5% | 24.4% | 26.1% | |
| EV / EBIT | 90.6x | 31.7x | 60.9x | 53.3x | 59.5x | |
| Net Income | $242.0M | $437.7M | $427.4M | $1.6B | $621.5M | |
| YoY % | +47.2% | +80.8% | -2.4% | +272.5% | -61.0% | |
| Net Margin | 20.0% | 24.4% | 23.5% | 72.1% | 22.3% | |
| EPS (GAAP) | $5.05 | $9.05 | $8.76 | $32.60 | $12.86 | |
| YoY % | +44.3% | +79.2% | -3.2% | +272.1% | -60.6% |