STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $313.8M | $1.1B | $1.6B | $1.7B | $1.8B | |
| YoY % | +55.1% | +243.2% | +44.7% | +9.3% | +5.9% | |
| P / Sales | 55.4x | 25.9x | 21.3x | 18.0x | 16.6x | |
| EV / Sales | 70.3x | 39.9x | 32.8x | 28.5x | 26.5x | |
| Gross Profit, Adj. | $293.0M | $1.1B | $1.5B | $1.7B | $1.8B | |
| YoY % | +58.7% | +259.8% | +45.3% | +9.5% | +6.0% | |
| Margin % | 93.4% | 97.9% | 98.3% | 98.4% | 98.5% | |
| EV / Gross Profit | 75.2x | 40.8x | 33.3x | 28.9x | 26.9x | |
| EBITDA, Adj. | $241.2M | $89.1M | $1.3B | $1.4B | $1.5B | |
| YoY % | +326.9% | -63.1% | +1354.1% | +8.3% | +3.8% | |
| Margin % | 76.9% | 8.3% | 83.1% | 82.4% | 80.7% | |
| EV / EBITDA | 91.4x | 482.6x | 39.4x | 34.6x | 32.8x | |
| EBIT | $238.2M | $85.9M | $1.3B | $1.4B | $1.4B | |
| YoY % | +316.4% | -63.9% | +1393.6% | +8.7% | +3.6% | |
| Margin % | 75.9% | 8.0% | 82.3% | 81.9% | 80.1% | |
| EV / EBIT | 92.6x | 500.5x | 39.8x | 34.8x | 33.1x | |
| Net Income | $1.0B | $1.1B | $2.5B | $2.7B | $2.8B | |
| YoY % | +13.7% | +10.2% | +124.9% | +6.6% | +3.6% | |
| Net Margin | 323.1% | 103.8% | 161.3% | 157.3% | 153.9% | |
| EPS (GAAP) | $1.76 | $1.27 | $2.47 | $2.56 | $2.61 | |
| YoY % | +0.6% | -27.8% | +94.5% | +3.6% | +2.0% |