STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $247.8M | $327.1M | $375.9M | $553.9M | $876.0M | |
| YoY % | +47.1% | +32.0% | +14.9% | +47.3% | +58.2% | |
| P / Sales | 6.8x | 3.7x | 3.8x | 5.0x | 4.2x | |
| EV / Sales | 8.8x | 6.3x | 7.0x | 7.6x | 6.5x | |
| Gross Profit, Adj. | $110.9M | $137.6M | $195.6M | $269.4M | $430.2M | |
| YoY % | +175.1% | +24.1% | +42.1% | +37.8% | +59.7% | |
| Margin % | 44.8% | 42.1% | 52.0% | 48.6% | 49.1% | |
| EV / Gross Profit | 19.6x | 15.0x | 13.4x | 15.7x | 13.3x | |
| EBITDA, Adj. | $60.7M | $72.5M | $111.9M | $157.4M | $262.7M | |
| YoY % | +703.3% | +19.5% | +54.3% | +40.7% | +66.9% | |
| Margin % | 24.5% | 22.2% | 29.8% | 28.4% | 30.0% | |
| EV / EBITDA | 35.8x | 28.4x | 23.4x | 26.8x | 21.7x | |
| EBIT | $57.2M | $68.4M | $107.4M | $152.3M | $253.8M | |
| YoY % | +818.8% | +19.7% | +57.0% | +41.8% | +66.6% | |
| Margin % | 23.1% | 20.9% | 28.6% | 27.5% | 29.0% | |
| EV / EBIT | 38.0x | 30.1x | 24.4x | 27.7x | 22.5x | |
| Net Income | $45.8M | $52.2M | $79.2M | $117.6M | $197.1M | |
| YoY % | +632.7% | +13.8% | +51.8% | +48.4% | +67.6% | |
| Net Margin | 18.5% | 15.9% | 21.1% | 21.2% | 22.5% | |
| EPS (GAAP) | $1.76 | $2.02 | $3.13 | $4.48 | $7.17 | |
| YoY % | +633.3% | +14.8% | +55.0% | +43.1% | +60.0% |