STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $1.6B | $1.9B | $2.4B | $2.9B | |
| YoY % | +43.1% | +31.9% | +23.3% | +25.6% | +18.5% | |
| P / Sales | 38.2x | 13.9x | 18.1x | 24.1x | 6.5x | |
| EV / Sales | 39.3x | 14.7x | 19.1x | 24.9x | 7.5x | |
| Gross Profit, Adj. | $974.9M | $1.3B | $1.6B | $2.0B | $2.3B | |
| YoY % | +48.3% | +33.0% | +21.9% | +24.8% | +15.4% | |
| Margin % | 81.5% | 82.2% | 81.2% | 80.7% | 78.6% | |
| EV / Gross Profit | 48.2x | 17.9x | 23.5x | 30.8x | 9.5x | |
| EBITDA, Adj. | $167.0M | $168.1M | $280.9M | $514.7M | $705.1M | |
| YoY % | -3.4% | +0.6% | +67.1% | +83.2% | +37.0% | |
| Margin % | 14.0% | 10.7% | 14.4% | 21.1% | 24.3% | |
| EV / EBITDA | 281.3x | 138.3x | 132.2x | 118.1x | 30.8x | |
| EBIT | $124.8M | $113.7M | $200.5M | $427.2M | $589.3M | |
| YoY % | -13.4% | -8.9% | +76.4% | +113.1% | +38.0% | |
| Margin % | 10.4% | 7.2% | 10.3% | 17.5% | 20.3% | |
| EV / EBIT | 376.4x | 204.5x | 185.2x | 142.3x | 36.9x | |
| Net Income | $137.8M | $53.4M | $178.9M | $393.1M | $443.3M | |
| YoY % | -43.1% | -61.2% | +235.2% | +119.7% | +12.8% | |
| Net Margin | 11.5% | 3.4% | 9.2% | 16.1% | 15.3% | |
| EPS (GAAP) | $0.28 | $0.11 | $0.36 | $0.78 | $0.90 | |
| YoY % | -42.9% | -60.7% | +227.3% | +116.7% | +15.4% |