STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $221.9M | $276.2M | $323.6M | $382.6M | $476.4M | |
| YoY % | +18.8% | +24.5% | +17.2% | +18.2% | +24.5% | |
| P / Sales | 27.2x | 15.5x | 16.2x | 14.8x | 12.7x | |
| EV / Sales | 30.2x | 18.8x | 18.8x | 17.7x | 15.2x | |
| Gross Profit, Adj. | $221.9M | $276.2M | $323.6M | $382.6M | $476.4M | |
| YoY % | +18.8% | +24.5% | +17.2% | +18.2% | +24.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 30.2x | 18.8x | 18.8x | 17.7x | 15.2x | |
| EBITDA, Adj. | $131.0M | $176.1M | $192.6M | $224.7M | $284.7M | |
| YoY % | +20.3% | +34.4% | +9.4% | +16.6% | +26.7% | |
| Margin % | 59.0% | 63.8% | 59.5% | 58.7% | 59.8% | |
| EV / EBITDA | 51.1x | 29.5x | 31.5x | 30.1x | 25.5x | |
| EBIT | $88.0M | $110.4M | $133.1M | $148.0M | $192.1M | |
| YoY % | +29.2% | +25.4% | +20.6% | +11.1% | +29.8% | |
| Margin % | 39.7% | 40.0% | 41.1% | 38.7% | 40.3% | |
| EV / EBIT | 76.1x | 47.1x | 45.6x | 45.7x | 37.7x | |
| Net Income | $86.9M | $197.2M | $150.7M | $183.7M | $401.2M | |
| YoY % | +9.5% | +126.8% | -23.5% | +21.9% | +118.4% | |
| Net Margin | 39.2% | 71.4% | 46.6% | 48.0% | 84.2% | |
| EPS (GAAP) | $1.23 | $2.61 | $1.81 | $1.92 | $3.91 | |
| YoY % | +6.0% | +112.2% | -30.7% | +6.1% | +103.6% |