STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.7B | $3.5B | $4.1B | $6.0B | $7.4B | |
| YoY % | +34.2% | +30.1% | +15.6% | +47.6% | +22.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.6B | $3.3B | $4.0B | $5.9B | $6.2B | |
| YoY % | +33.4% | +25.7% | +20.5% | +48.0% | +5.0% | |
| Margin % | 97.2% | 94.0% | 97.9% | 98.2% | 83.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.4B | $1.6B | $1.7B | $2.9B | $2.2B | |
| YoY % | +55.8% | +18.1% | +8.2% | +63.8% | -22.1% | |
| Margin % | 50.2% | 45.6% | 42.7% | 47.3% | 30.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.4B | $1.6B | $1.7B | $2.7B | $2.2B | |
| YoY % | +55.8% | +18.1% | +8.2% | +56.4% | -20.3% | |
| Margin % | 50.2% | 45.6% | 42.7% | 45.2% | 29.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $973.8M | $1.1B | $1.2B | $1.8B | $1.5B | |
| YoY % | +98.5% | +16.8% | +4.7% | +48.6% | -14.7% | |
| Net Margin | 35.9% | 32.2% | 29.2% | 29.4% | 20.4% | |
| EPS (GAAP) | $18.11 | $21.73 | $22.87 | $31.25 | $25.35 | |
| YoY % | +96.8% | +20.0% | +5.2% | +36.6% | -18.9% |