STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $282.5M | $357.5M | $460.1M | $625.8M | $696.9M | |
| YoY % | +13.5% | +26.6% | +28.7% | +36.0% | +11.4% | |
| P / Sales | 18.3x | 11.2x | 16.4x | 13.5x | 9.8x | |
| EV / Sales | 20.1x | 12.9x | 18.0x | 15.2x | 11.6x | |
| Gross Profit, Adj. | $225.1M | $294.1M | $389.4M | $534.2M | $600.8M | |
| YoY % | +12.4% | +30.7% | +32.4% | +37.2% | +12.5% | |
| Margin % | 79.7% | 82.3% | 84.6% | 85.4% | 86.2% | |
| EV / Gross Profit | 25.3x | 15.7x | 21.3x | 17.8x | 13.4x | |
| EBITDA, Adj. | $78.2M | $104.0M | $125.9M | $184.1M | $210.9M | |
| YoY % | +26.5% | +33.0% | +21.1% | +46.2% | +14.6% | |
| Margin % | 27.7% | 29.1% | 27.4% | 29.4% | 30.3% | |
| EV / EBITDA | 72.8x | 44.5x | 65.8x | 51.7x | 38.3x | |
| EBIT | $70.3M | $93.1M | $112.7M | $164.6M | $185.8M | |
| YoY % | +29.4% | +32.5% | +21.0% | +46.0% | +12.9% | |
| Margin % | 24.9% | 26.0% | 24.5% | 26.3% | 26.7% | |
| EV / EBIT | 81.0x | 49.7x | 73.5x | 57.8x | 43.4x | |
| Net Income | $42.7M | $52.9M | $70.2M | $108.7M | $174.3M | |
| YoY % | +83.0% | +24.1% | +32.5% | +54.9% | +60.3% | |
| Net Margin | 15.1% | 14.8% | 15.3% | 17.4% | 25.0% | |
| EPS (GAAP) | $1.42 | $1.77 | $2.35 | $3.70 | $6.21 | |
| YoY % | +82.1% | +24.6% | +32.8% | +57.4% | +67.8% |