STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.1M | $10.8M | $12.7M | $25.5M | $32.3M | |
| YoY % | +22.3% | +33.1% | +17.6% | +100.0% | +26.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.9M | $6.3M | $5.8M | $19.8M | $24.6M | |
| YoY % | +47.4% | +27.9% | -7.2% | +240.4% | +24.1% | |
| Margin % | 60.2% | 57.9% | 45.6% | 77.7% | 75.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-70,365 | $-5.4M | $-2.3M | $9.4M | $7.3M | |
| YoY % | +98.1% | -7624.0% | +56.9% | +499.3% | -22.5% | |
| Margin % | -0.9% | -50.2% | -18.4% | 36.7% | 22.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-14.5M | $-14.2M | $-3.3M | $8.7M | $6.2M | |
| YoY % | -199.7% | +2.2% | +76.6% | +360.7% | -28.4% | |
| Margin % | -178.9% | -131.3% | -26.2% | 34.1% | 19.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-15.8M | $-16.8M | $-8.2M | $5.5M | $2.1M | |
| YoY % | -113.5% | -6.2% | +51.1% | +166.9% | -62.5% | |
| Net Margin | -194.5% | -155.2% | -64.5% | 21.6% | 6.4% | |
| EPS (GAAP) | -$0.32 | -$0.34 | -$0.16 | $0.09 | $0.03 | |
| YoY % | -100.0% | -6.3% | +52.9% | +156.3% | -66.7% |