STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.1B | $1.3B | $1.7B | $2.1B | $2.7B | |
| YoY % | +21.5% | +18.8% | +30.0% | +22.1% | +30.7% | |
| P / Sales | 16.6x | 15.3x | 9.1x | 9.3x | 7.5x | |
| EV / Sales | 17.2x | 16.2x | 9.8x | 9.8x | 7.9x | |
| Gross Profit, Adj. | $752.1M | $805.6M | $1.2B | $1.4B | $1.9B | |
| YoY % | +29.2% | +7.1% | +44.0% | +24.6% | +34.2% | |
| Margin % | 68.4% | 61.7% | 68.3% | 69.8% | 71.6% | |
| EV / Gross Profit | 25.2x | 26.2x | 14.3x | 14.0x | 11.0x | |
| EBITDA, Adj. | $183.4M | $100.8M | $292.9M | $389.7M | $564.2M | |
| YoY % | +71.6% | -45.0% | +190.6% | +33.0% | +44.8% | |
| Margin % | 16.7% | 7.7% | 17.3% | 18.8% | 20.8% | |
| EV / EBITDA | 103.3x | 209.5x | 56.5x | 51.9x | 37.9x | |
| EBIT | $126.0M | $37.6M | $220.1M | $308.9M | $473.8M | |
| YoY % | +144.7% | -70.2% | +485.4% | +40.3% | +53.4% | |
| Margin % | 11.5% | 2.9% | 13.0% | 14.9% | 17.5% | |
| EV / EBIT | 150.4x | 561.7x | 75.2x | 65.4x | 45.1x | |
| Net Income | $16.8M | $4.6M | $206.3M | $418.3M | $247.1M | |
| YoY % | +147.1% | -72.6% | +4384.8% | +102.8% | -40.9% | |
| Net Margin | 1.5% | 0.4% | 12.2% | 20.2% | 9.1% | |
| EPS (GAAP) | $0.24 | $0.07 | $2.94 | $5.78 | $3.48 | |
| YoY % | +140.0% | -70.8% | +4100.0% | +96.6% | -39.8% |