STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.9B | $4.0B | $4.3B | $4.5B | |
| YoY % | — | +37.1% | +9.1% | +3.7% | |
| P / Sales | 0.3x | 0.4x | 0.4x | 0.4x | |
| EV / Sales | 1.0x | 0.9x | 0.8x | 0.8x | |
| Gross Profit, Adj. | $295.0M | $334.9M | $343.0M | $373.4M | |
| YoY % | — | +13.5% | +2.4% | +8.9% | |
| Margin % | 10.2% | 8.4% | 7.9% | 8.3% | |
| EV / Gross Profit | 10.2x | 10.3x | 10.1x | 9.5x | |
| EBITDA, Adj. | $118.4M | $237.7M | $274.1M | $306.8M | |
| YoY % | — | +100.8% | +15.3% | +11.9% | |
| Margin % | 4.1% | 6.0% | 6.3% | 6.8% | |
| EV / EBITDA | 25.3x | 14.5x | 12.6x | 11.6x | |
| EBIT | $55.8M | $124.4M | $159.2M | $194.3M | |
| YoY % | — | +123.1% | +28.0% | +22.0% | |
| Margin % | 1.9% | 3.1% | 3.7% | 4.3% | |
| EV / EBIT | 53.7x | 27.7x | 21.8x | 18.3x | |
| Net Income | $-14.3M | $-22.6M | $34.7M | $77.9M | |
| YoY % | — | -57.5% | +253.7% | +124.5% | |
| Net Margin | -0.5% | -0.6% | 0.8% | 1.7% | |
| EPS (GAAP) | -$0.68 | -$0.73 | $1.08 | $2.45 | |
| YoY % | — | -7.4% | +247.9% | +126.9% |