STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $233.5M | $307.3M | $349.5M | $405.9M | $414.1M | |
| YoY % | — | +31.6% | +13.7% | +16.1% | +2.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $159.9M | $211.4M | $145.9M | $143.3M | $142.5M | |
| YoY % | — | +32.2% | -31.0% | -1.8% | -0.6% | |
| Margin % | 68.5% | 68.8% | 41.7% | 35.3% | 34.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $63.8M | $86.1M | $90.2M | $93.6M | $104.0M | |
| YoY % | — | +34.8% | +4.8% | +3.7% | +11.1% | |
| Margin % | 27.3% | 28.0% | 25.8% | 23.1% | 25.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $19.4M | $43.8M | $46.0M | $47.1M | $43.8M | |
| YoY % | — | +125.4% | +5.1% | +2.5% | -7.0% | |
| Margin % | 8.3% | 14.2% | 13.2% | 11.6% | 10.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-11.8M | $1.9M | $-8.8M | $15.5M | $16.2M | |
| YoY % | — | +116.3% | -560.4% | +274.8% | +5.0% | |
| Net Margin | -5.0% | 0.6% | -2.5% | 3.8% | 3.9% | |
| EPS (GAAP) | -$0.73 | $0.07 | -$0.34 | $0.55 | $0.52 | |
| YoY % | — | +109.6% | -585.7% | +261.8% | -5.5% |