STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $850.4M | $907.7M | $1.0B | $1.1B | $1.4B | |
| YoY % | +9.6% | +6.7% | +12.0% | +12.3% | +18.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $267.3M | $299.8M | $355.6M | $410.0M | $465.7M | |
| YoY % | -18.2% | +12.2% | +18.6% | +15.3% | +13.6% | |
| Margin % | 31.4% | 33.0% | 35.0% | 35.9% | 34.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $163.3M | $174.2M | $194.5M | $252.4M | $280.4M | |
| YoY % | -40.0% | +6.7% | +11.7% | +29.8% | +11.1% | |
| Margin % | 19.2% | 19.2% | 19.1% | 22.1% | 20.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $121.9M | $130.9M | $139.6M | $200.7M | $220.3M | |
| YoY % | -47.9% | +7.4% | +6.7% | +43.8% | +9.7% | |
| Margin % | 14.3% | 14.4% | 13.7% | 17.6% | 16.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $62.9M | $4.3M | $104.7M | $119.3M | $164.2M | |
| YoY % | -71.9% | -93.2% | +2334.9% | +14.0% | +37.6% | |
| Net Margin | 7.4% | 0.5% | 10.3% | 10.4% | 12.1% | |
| EPS (GAAP) | $0.61 | $0.04 | $0.51 | $0.86 | $1.19 | |
| YoY % | -71.4% | -93.4% | +1175.0% | +68.6% | +38.4% |