STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.8B | $2.0B | $2.0B | $2.3B | $3.7B | |
| YoY % | +16.8% | +12.2% | +1.7% | +15.2% | +60.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.3B | $1.4B | $1.6B | $2.0B | $2.7B | |
| YoY % | +6.0% | +1.8% | +16.1% | +25.5% | +34.7% | |
| Margin % | 76.7% | 69.6% | 79.4% | 86.6% | 72.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $700.7M | $821.4M | $732.2M | $1.2B | $1.8B | |
| YoY % | +21.8% | +17.2% | -10.9% | +70.4% | +40.7% | |
| Margin % | 39.8% | 41.6% | 36.5% | 54.0% | 47.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $700.7M | $821.4M | $732.2M | $1.2B | $1.8B | |
| YoY % | +21.8% | +17.2% | -10.9% | +70.4% | +40.7% | |
| Margin % | 39.8% | 41.6% | 36.5% | 54.0% | 47.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $505.5M | $584.6M | $526.6M | $879.5M | $1.3B | |
| YoY % | +30.6% | +15.6% | -9.9% | +67.0% | +47.8% | |
| Net Margin | 28.7% | 29.6% | 26.2% | 38.1% | 35.0% | |
| EPS (GAAP) | $9.25 | $10.82 | $9.96 | $15.03 | $20.76 | |
| YoY % | +29.9% | +17.0% | -7.9% | +50.9% | +38.1% |