STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $231.2M | $421.9M | $558.6M | $292.7M | $195.3M | |
| YoY % | +118.7% | +82.5% | +32.4% | -47.6% | -33.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $231.2M | $421.9M | $558.6M | $292.7M | $195.3M | |
| YoY % | +118.7% | +82.5% | +32.4% | -47.6% | -33.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $147.0M | $287.5M | $348.9M | $111.5M | $37.8M | |
| YoY % | +120.8% | +95.7% | +21.4% | -68.0% | -66.1% | |
| Margin % | 63.6% | 68.2% | 62.5% | 38.1% | 19.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $78.5M | $147.0M | $-47.5M | $-907.4M | $-129.1M | |
| YoY % | +124.0% | +87.2% | -132.3% | -1810.2% | +85.8% | |
| Margin % | 34.0% | 34.8% | -8.5% | -310.0% | -66.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $45.7M | $67.5M | $19.9M | $-745.5M | $-198.9M | |
| YoY % | +265.2% | +47.9% | -70.5% | -3845.3% | +73.3% | |
| Net Margin | 19.7% | 16.0% | 3.6% | -254.7% | -101.9% | |
| EPS (GAAP) | $1.17 | $1.71 | $0.49 | -$15.57 | -$4.04 | |
| YoY % | +172.1% | +46.2% | -71.3% | -3277.6% | +74.1% |