STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $343.3M | $615.4M | $625.4M | $596.3M | |
| YoY % | — | +79.2% | +1.6% | -4.7% | |
| P / Sales | 3.0x | 2.4x | 2.4x | 2.7x | |
| EV / Sales | 30.5x | 17.0x | 16.6x | 17.9x | |
| Gross Profit, Adj. | $309.3M | $461.3M | $431.0M | $423.4M | |
| YoY % | — | +49.1% | -6.6% | -1.8% | |
| Margin % | 90.1% | 75.0% | 68.9% | 71.0% | |
| EV / Gross Profit | 33.9x | 22.7x | 24.1x | 25.1x | |
| EBITDA, Adj. | $86.7M | $177.4M | $145.0M | $127.8M | |
| YoY % | — | +104.7% | -18.3% | -11.9% | |
| Margin % | 25.2% | 28.8% | 23.2% | 21.4% | |
| EV / EBITDA | 120.8x | 59.0x | 71.7x | 83.3x | |
| EBIT | $62.5M | $161.9M | $145.0M | $127.8M | |
| YoY % | — | +158.9% | -10.5% | -11.9% | |
| Margin % | 18.2% | 26.3% | 23.2% | 21.4% | |
| EV / EBIT | 167.5x | 64.7x | 71.7x | 83.3x | |
| Net Income | $51.4M | $130.5M | $115.0M | $102.9M | |
| YoY % | — | +153.7% | -11.9% | -10.5% | |
| Net Margin | 15.0% | 21.2% | 18.4% | 17.3% | |
| EPS (GAAP) | $1.47 | $2.45 | $2.15 | $1.99 | |
| YoY % | — | +66.7% | -12.2% | -7.4% |