STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $143.9M | $165.0M | $192.0M | $211.8M | $238.9M | |
| YoY % | +40.9% | +14.7% | +16.3% | +10.4% | +12.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $133.4M | $146.2M | $169.4M | $192.0M | $225.3M | |
| YoY % | +40.7% | +9.6% | +15.9% | +13.3% | +17.4% | |
| Margin % | 92.7% | 88.6% | 88.3% | 90.6% | 94.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $49.7M | $54.8M | $71.5M | $82.0M | $86.8M | |
| YoY % | +77.1% | +10.3% | +30.6% | +14.6% | +5.9% | |
| Margin % | 34.5% | 33.2% | 37.3% | 38.7% | 36.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $49.7M | $54.8M | $71.4M | $80.9M | $81.1M | |
| YoY % | +77.1% | +10.3% | +30.4% | +13.3% | +0.2% | |
| Margin % | 34.5% | 33.2% | 37.2% | 38.2% | 34.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $33.1M | $41.0M | $54.6M | $60.1M | $60.7M | |
| YoY % | +85.9% | +23.8% | +33.2% | +10.0% | +0.9% | |
| Net Margin | 23.0% | 24.9% | 28.5% | 28.4% | 25.4% | |
| EPS (GAAP) | $3.33 | $4.12 | $5.52 | $5.70 | $5.44 | |
| YoY % | +40.5% | +23.7% | +34.0% | +3.3% | -4.6% |