STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $82.5M | $42.9M | $36.1M | $64.9M | $32.2M | |
| YoY % | +591.2% | -48.0% | -15.7% | +79.6% | -50.3% | |
| P / Sales | 3.5x | 12.7x | 62.3x | 62.7x | 78.9x | |
| EV / Sales | 4.4x | 16.0x | 65.2x | 64.2x | 81.7x | |
| Gross Profit, Adj. | $82.5M | $42.9M | $36.1M | $64.9M | $31.9M | |
| YoY % | +591.2% | -48.0% | -15.7% | +79.6% | -50.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 99.1% | |
| EV / Gross Profit | 4.4x | 16.0x | 65.2x | 64.2x | 82.5x | |
| EBITDA, Adj. | $16.9M | $-39.8M | $-57.8M | $-54.4M | $-126.8M | |
| YoY % | +141.9% | -335.1% | -45.3% | +5.8% | -133.1% | |
| Margin % | 20.5% | -92.7% | -159.9% | -83.8% | -393.4% | |
| EV / EBITDA | 21.5x | -17.2x | -40.8x | -76.7x | -20.8x | |
| EBIT | $16.5M | $-40.3M | $-58.3M | $-55.2M | $-129.9M | |
| YoY % | +140.5% | -344.2% | -44.8% | +5.4% | -135.5% | |
| Margin % | 20.0% | -93.9% | -161.4% | -85.0% | -403.2% | |
| EV / EBIT | 22.0x | -17.0x | -40.4x | -75.5x | -20.3x | |
| Net Income | $17.9M | $-38.0M | $-55.5M | $-55.4M | $-131.8M | |
| YoY % | +144.7% | -312.6% | -46.2% | +0.2% | -138.0% | |
| Net Margin | 21.6% | -88.6% | -153.6% | -85.3% | -408.9% | |
| EPS (GAAP) | $0.36 | -$0.76 | -$0.98 | -$0.84 | -$1.89 | |
| YoY % | +141.9% | -311.1% | -28.9% | +14.3% | -125.0% |