STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $181.3M | $247.7M | $315.2M | $274.3M | $289.9M | |
| YoY % | +25.2% | +36.7% | +27.3% | -13.0% | +5.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $138.3M | $161.3M | $179.8M | $195.1M | $238.0M | |
| YoY % | +14.0% | +16.6% | +11.5% | +8.5% | +22.0% | |
| Margin % | 76.3% | 65.1% | 57.1% | 71.1% | 82.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $47.5M | $60.2M | $68.7M | $52.6M | $90.7M | |
| YoY % | +24.9% | +26.7% | +14.1% | -23.3% | +72.3% | |
| Margin % | 26.2% | 24.3% | 21.8% | 19.2% | 31.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $47.5M | $60.4M | $68.7M | $52.6M | $90.7M | |
| YoY % | +13.9% | +27.2% | +13.7% | -23.3% | +72.3% | |
| Margin % | 26.2% | 24.4% | 21.8% | 19.2% | 31.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $38.0M | $52.3M | $54.4M | $37.4M | $65.7M | |
| YoY % | +32.6% | +37.7% | +4.1% | -31.4% | +75.9% | |
| Net Margin | 21.0% | 21.1% | 17.3% | 13.6% | 22.7% | |
| EPS (GAAP) | $1.32 | $1.81 | $1.89 | $1.30 | $1.71 | |
| YoY % | +30.7% | +37.1% | +4.4% | -31.2% | +31.5% |