STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $489.1M | $554.0M | $695.6M | $1.1B | $1.4B | |
| YoY % | +15.6% | +13.3% | +25.6% | +63.9% | +21.3% | |
| P / Sales | 3.8x | 2.9x | 2.0x | 1.8x | 1.9x | |
| EV / Sales | 27.0x | 24.6x | 19.7x | 20.4x | 17.7x | |
| Gross Profit, Adj. | $452.8M | $505.3M | $479.3M | $694.7M | $870.4M | |
| YoY % | +21.7% | +11.6% | -5.2% | +45.0% | +25.3% | |
| Margin % | 92.6% | 91.2% | 68.9% | 60.9% | 63.0% | |
| EV / Gross Profit | 29.2x | 26.9x | 28.6x | 33.6x | 28.2x | |
| EBITDA, Adj. | $227.1M | $244.2M | $183.6M | $206.5M | $408.2M | |
| YoY % | +97.9% | +7.5% | -24.8% | +12.5% | +97.7% | |
| Margin % | 46.4% | 44.1% | 26.4% | 18.1% | 29.5% | |
| EV / EBITDA | 58.2x | 55.7x | 74.6x | 112.9x | 60.1x | |
| EBIT | $227.1M | $240.1M | $175.8M | $149.6M | $408.2M | |
| YoY % | +97.9% | +5.7% | -26.8% | -14.9% | +172.8% | |
| Margin % | 46.4% | 43.3% | 25.3% | 13.1% | 29.5% | |
| EV / EBIT | 58.2x | 56.7x | 77.9x | 155.8x | 60.1x | |
| Net Income | $167.9M | $175.6M | $128.4M | $115.5M | $291.2M | |
| YoY % | +73.2% | +4.6% | -26.9% | -10.0% | +152.0% | |
| Net Margin | 34.3% | 31.7% | 18.5% | 10.1% | 21.1% | |
| EPS (GAAP) | $2.19 | $2.35 | $1.71 | $1.05 | $2.23 | |
| YoY % | +57.6% | +7.3% | -27.2% | -38.6% | +112.4% |