STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.9B | $5.5B | $6.6B | $6.9B | $8.4B | |
| YoY % | +15.3% | +12.5% | +20.8% | +5.3% | +20.7% | |
| P / Sales | 9.8x | 7.2x | 9.3x | 11.0x | 7.9x | |
| EV / Sales | 10.6x | 8.0x | 9.9x | 11.6x | 8.5x | |
| Gross Profit, Adj. | $2.5B | $2.6B | $3.3B | $3.5B | $4.3B | |
| YoY % | +15.3% | +5.4% | +25.3% | +5.9% | +24.4% | |
| Margin % | 51.3% | 48.0% | 49.8% | 50.1% | 51.7% | |
| EV / Gross Profit | 20.7x | 16.6x | 19.9x | 23.2x | 16.4x | |
| EBITDA, Adj. | $1.7B | $1.9B | $2.5B | $2.6B | $3.2B | |
| YoY % | +25.1% | +9.4% | +32.6% | +5.4% | +22.2% | |
| Margin % | 35.7% | 34.7% | 38.1% | 38.1% | 38.6% | |
| EV / EBITDA | 29.8x | 22.9x | 26.1x | 30.5x | 21.9x | |
| EBIT | $1.2B | $1.3B | $1.8B | $2.0B | $2.5B | |
| YoY % | +40.2% | +7.8% | +36.0% | +9.8% | +25.8% | |
| Margin % | 25.0% | 24.0% | 27.0% | 28.2% | 29.3% | |
| EV / EBIT | 42.5x | 33.2x | 36.8x | 41.3x | 28.8x | |
| Net Income | $944.7M | $1.0B | $1.4B | $1.6B | $1.9B | |
| YoY % | +27.6% | +5.9% | +38.4% | +14.4% | +18.3% | |
| Net Margin | 19.5% | 18.3% | 21.0% | 22.8% | 22.3% | |
| EPS (GAAP) | $5.12 | $5.46 | $7.63 | $8.80 | $10.51 | |
| YoY % | +28.3% | +6.6% | +39.7% | +15.3% | +19.4% |