STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $217.9M | $285.9M | $342.7M | $379.7M | $442.1M | |
| YoY % | +49.8% | +31.2% | +19.9% | +10.8% | +16.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $196.3M | $250.0M | $287.5M | $342.3M | $423.6M | |
| YoY % | +47.3% | +27.3% | +15.0% | +19.1% | +23.8% | |
| Margin % | 90.1% | 87.4% | 83.9% | 90.2% | 95.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $61.1M | $66.5M | $75.4M | $81.9M | $145.0M | |
| YoY % | +82.3% | +8.8% | +13.5% | +8.5% | +77.0% | |
| Margin % | 28.0% | 23.3% | 22.0% | 21.6% | 32.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $61.1M | $66.5M | $75.4M | $81.9M | $145.0M | |
| YoY % | +82.3% | +8.8% | +13.5% | +8.5% | +77.0% | |
| Margin % | 28.0% | 23.3% | 22.0% | 21.6% | 32.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $35.4M | $51.1M | $58.5M | $62.3M | $109.8M | |
| YoY % | +78.9% | +44.2% | +14.5% | +6.5% | +76.1% | |
| Net Margin | 16.3% | 17.9% | 17.1% | 16.4% | 24.8% | |
| EPS (GAAP) | $1.81 | $2.03 | $2.25 | $2.53 | $4.35 | |
| YoY % | +64.5% | +12.2% | +10.8% | +12.4% | +71.9% |