STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $635.6M | $852.7M | $1.2B | $1.4B | $1.6B | |
| YoY % | +13.2% | +34.1% | +37.8% | +19.4% | +13.7% | |
| P / Sales | 16.9x | 11.5x | 8.9x | 5.4x | 6.4x | |
| EV / Sales | 19.6x | 16.3x | 11.1x | 7.4x | 8.2x | |
| Gross Profit, Adj. | $416.3M | $565.6M | $807.6M | $960.8M | $1.1B | |
| YoY % | +9.8% | +35.9% | +42.8% | +19.0% | +14.2% | |
| Margin % | 65.5% | 66.3% | 68.8% | 68.5% | 68.8% | |
| EV / Gross Profit | 30.0x | 24.6x | 16.1x | 10.8x | 11.9x | |
| EBITDA, Adj. | $101.0M | $134.8M | $215.9M | $336.5M | $403.7M | |
| YoY % | -2.9% | +33.5% | +60.1% | +55.9% | +20.0% | |
| Margin % | 15.9% | 15.8% | 18.4% | 24.0% | 25.3% | |
| EV / EBITDA | 123.5x | 103.1x | 60.3x | 30.7x | 32.2x | |
| EBIT | $58.0M | $84.6M | $155.0M | $260.1M | $304.0M | |
| YoY % | -12.3% | +45.7% | +83.3% | +67.8% | +16.9% | |
| Margin % | 9.1% | 9.9% | 13.2% | 18.5% | 19.1% | |
| EV / EBIT | 215.0x | 164.3x | 83.9x | 39.7x | 42.8x | |
| Net Income | $70.8M | $90.8M | $140.8M | $206.8M | $227.1M | |
| YoY % | +9.9% | +28.2% | +55.1% | +46.8% | +9.8% | |
| Net Margin | 11.1% | 10.6% | 12.0% | 14.7% | 14.2% | |
| EPS (GAAP) | $1.26 | $1.61 | $2.49 | $3.63 | $4.02 | |
| YoY % | +9.6% | +27.8% | +54.7% | +45.8% | +10.7% |