STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $930.2M | $960.4M | $974.2M | $1.1B | $1.3B | |
| YoY % | +16.1% | +3.3% | +1.4% | +12.4% | +17.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $930.2M | $960.4M | $974.2M | $1.1B | $1.3B | |
| YoY % | +16.1% | +3.3% | +1.4% | +12.4% | +17.9% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $190.8M | $205.7M | $301.4M | $343.4M | $375.7M | |
| YoY % | +24.8% | +7.8% | +46.5% | +13.9% | +9.4% | |
| Margin % | 20.5% | 21.4% | 30.9% | 31.4% | 29.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $114.5M | $116.5M | $208.5M | $256.0M | $283.2M | |
| YoY % | +51.5% | +1.8% | +79.0% | +22.8% | +10.6% | |
| Margin % | 12.3% | 12.1% | 21.4% | 23.4% | 21.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $99.6M | $77.1M | $131.8M | $177.4M | $195.6M | |
| YoY % | +205.1% | -22.6% | +71.0% | +34.6% | +10.2% | |
| Net Margin | 10.7% | 8.0% | 13.5% | 16.2% | 15.1% | |
| EPS (GAAP) | $1.12 | $0.85 | $1.56 | $2.09 | $2.29 | |
| YoY % | +166.7% | -24.1% | +83.5% | +34.0% | +9.6% |