STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $200.9M | $234.1M | $273.5M | $326.1M | $366.6M | |
| YoY % | +9.3% | +16.5% | +16.8% | +19.2% | +12.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $149.1M | $178.9M | $207.4M | $250.7M | $284.7M | |
| YoY % | +10.9% | +20.0% | +15.9% | +20.9% | +13.5% | |
| Margin % | 74.2% | 76.4% | 75.8% | 76.9% | 77.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $105.6M | $125.7M | $149.7M | $175.4M | $208.8M | |
| YoY % | +9.0% | +19.0% | +19.2% | +17.2% | +19.0% | |
| Margin % | 52.6% | 53.7% | 54.7% | 53.8% | 57.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $64.6M | $79.7M | $101.1M | $116.3M | $147.3M | |
| YoY % | +2.7% | +23.3% | +26.9% | +15.1% | +26.6% | |
| Margin % | 32.2% | 34.0% | 37.0% | 35.7% | 40.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $30.6M | $55.1M | $74.1M | $88.5M | $112.5M | |
| YoY % | -24.7% | +80.2% | +34.5% | +19.4% | +27.1% | |
| Net Margin | 15.2% | 23.6% | 27.1% | 27.2% | 30.7% | |
| EPS (GAAP) | $0.73 | $1.25 | $1.57 | $1.78 | $2.11 | |
| YoY % | -26.3% | +71.2% | +25.6% | +13.4% | +18.5% |