| ($MM except per share data) | 2022A | 2023A | 2024E | 2025E | 2026E | 2027E |
|---|---|---|---|---|---|---|
| INCOME STATEMENT | ||||||
| Revenue | $485.2 | $562.8 | $634.1 | $720.5 | $815.7 | $922.4 |
| Gross Profit | $291.1 | $343.7 | $396.3 | $468.3 | $547.6 | $637.7 |
| EBITDA | $87.3 | $112.6 | $139.5 | $180.1 | $228.4 | $286.2 |
| Net Income | $34.2 | $48.7 | $65.8 | $91.5 | $124.3 | $165.8 |
| KEY METRICS | ||||||
| Revenue Growth | 12.5% | 16.0% | 12.7% | 13.6% | 13.2% | 13.1% |
| Gross Margin | 60.0% | 61.1% | 62.5% | 65.0% | 67.1% | 69.2% |
| EBITDA Margin | 18.0% | 20.0% | 22.0% | 25.0% | 28.0% | 31.0% |
| PER SHARE DATA | ||||||