STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $4.2B | $4.3B | $4.4B | |
| YoY % | — | +2.8% | +1.1% | |
| P / Sales | 0.4x | 0.6x | 0.7x | |
| EV / Sales | 1.6x | 1.7x | 1.8x | |
| Gross Profit, Adj. | $928.0M | $1.0B | $1.1B | |
| YoY % | — | +9.9% | +4.0% | |
| Margin % | 22.2% | 23.7% | 24.4% | |
| EV / Gross Profit | 7.3x | 7.3x | 7.2x | |
| EBITDA, Adj. | $517.0M | $724.0M | $755.0M | |
| YoY % | — | +40.0% | +4.3% | |
| Margin % | 12.4% | 16.8% | 17.3% | |
| EV / EBITDA | 13.2x | 10.2x | 10.2x | |
| EBIT | $263.0M | $437.0M | $478.0M | |
| YoY % | — | +66.2% | +9.4% | |
| Margin % | 6.3% | 10.2% | 11.0% | |
| EV / EBIT | 25.9x | 17.0x | 16.1x | |
| Net Income | $-150.0M | $80.0M | $162.0M | |
| YoY % | — | +153.3% | +102.5% | |
| Net Margin | -3.6% | 1.9% | 3.7% | |
| EPS (GAAP) | -$2.12 | $1.08 | $2.14 | |
| YoY % | — | +150.9% | +98.1% |