STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $326.9M | $414.0M | $621.6M | $709.1M | $879.7M | |
| YoY % | +10.7% | +26.7% | +50.2% | +14.1% | +24.1% | |
| P / Sales | 4.6x | 4.1x | 3.4x | 3.8x | 3.6x | |
| EV / Sales | 23.5x | 21.4x | 14.5x | 14.9x | 13.4x | |
| Gross Profit, Adj. | $315.6M | $354.5M | $466.1M | $533.8M | $703.8M | |
| YoY % | +12.9% | +12.3% | +31.5% | +14.5% | +31.9% | |
| Margin % | 96.6% | 85.6% | 75.0% | 75.3% | 80.0% | |
| EV / Gross Profit | 24.3x | 25.0x | 19.3x | 19.9x | 16.7x | |
| EBITDA, Adj. | $144.2M | $177.9M | $256.8M | $292.2M | $303.0M | |
| YoY % | +33.1% | +23.4% | +44.3% | +13.8% | +3.7% | |
| Margin % | 44.1% | 43.0% | 41.3% | 41.2% | 34.4% | |
| EV / EBITDA | 53.2x | 49.8x | 35.1x | 36.3x | 38.9x | |
| EBIT | $144.2M | $177.9M | $256.8M | $292.2M | $303.0M | |
| YoY % | +33.1% | +23.4% | +44.3% | +13.8% | +3.7% | |
| Margin % | 44.1% | 43.0% | 41.3% | 41.2% | 34.4% | |
| EV / EBIT | 53.2x | 49.8x | 35.1x | 36.3x | 38.9x | |
| Net Income | $110.7M | $130.2M | $192.3M | $217.5M | $228.2M | |
| YoY % | +38.2% | +17.7% | +47.7% | +13.1% | +4.9% | |
| Net Margin | 33.9% | 31.5% | 30.9% | 30.7% | 25.9% | |
| EPS (GAAP) | $1.88 | $2.27 | $3.49 | $4.29 | $4.92 | |
| YoY % | +37.2% | +20.7% | +53.7% | +22.9% | +14.7% |