STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.1B | $3.0B | $4.3B | $5.1B | $5.4B | |
| YoY % | +54.8% | +46.2% | +43.1% | +17.8% | +5.6% | |
| P / Sales | 5.4x | 2.1x | 1.6x | 1.8x | 1.7x | |
| EV / Sales | 30.0x | 22.7x | 16.6x | 16.3x | 17.4x | |
| Gross Profit, Adj. | $2.0B | $2.5B | $2.6B | $3.2B | $3.5B | |
| YoY % | +57.8% | +30.1% | +3.1% | +20.7% | +12.0% | |
| Margin % | 94.7% | 84.2% | 60.7% | 62.2% | 66.0% | |
| EV / Gross Profit | 31.7x | 26.9x | 27.3x | 26.3x | 26.4x | |
| EBITDA, Adj. | $1.1B | $1.3B | $880.9M | $991.2M | $1.2B | |
| YoY % | +81.3% | +16.6% | -33.1% | +12.5% | +21.8% | |
| Margin % | 54.7% | 43.6% | 20.4% | 19.5% | 22.5% | |
| EV / EBITDA | 54.9x | 52.0x | 81.2x | 83.8x | 77.5x | |
| EBIT | $1.1B | $1.3B | $933.6M | $991.2M | $1.2B | |
| YoY % | +80.4% | +17.2% | -29.1% | +6.2% | +21.8% | |
| Margin % | 54.4% | 43.6% | 21.6% | 19.5% | 22.5% | |
| EV / EBIT | 55.2x | 52.0x | 76.6x | 83.8x | 77.5x | |
| Net Income | $895.7M | $1.0B | $709.6M | $774.9M | $956.2M | |
| YoY % | +76.8% | +16.6% | -32.1% | +9.2% | +23.4% | |
| Net Margin | 43.4% | 34.6% | 16.4% | 15.2% | 17.8% | |
| EPS (GAAP) | $8.67 | $9.70 | $6.54 | $7.09 | $8.73 | |
| YoY % | +72.0% | +11.9% | -32.6% | +8.4% | +23.1% |