STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $72.1M | $76.0M | $29.0M | $17.4M | $13.5M | |
| YoY % | +26.1% | +5.3% | -61.8% | -40.1% | -22.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $17.7M | $17.7M | $6.5M | $2.5M | $-155,833 | |
| YoY % | +34.5% | +0.4% | -63.4% | -60.8% | -106.1% | |
| Margin % | 24.5% | 23.4% | 22.4% | 14.7% | -1.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $20.8M | $21.3M | $12.5M | $4.4M | $-7.5M | |
| YoY % | +37.0% | +2.5% | -41.0% | -64.7% | -269.2% | |
| Margin % | 28.8% | 28.0% | 43.2% | 25.5% | -55.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $11.4M | $8.9M | $4.3M | $-1.3M | $-12.2M | |
| YoY % | +79.6% | -21.8% | -51.5% | -130.4% | -832.0% | |
| Margin % | 15.8% | 11.7% | 14.9% | -7.6% | -90.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $8.2M | $4.3M | $-12.8M | $-11.7M | $-12.9M | |
| YoY % | +95.0% | -47.9% | -399.3% | +8.5% | -10.5% | |
| Net Margin | 11.4% | 5.6% | -44.0% | -67.3% | -95.4% | |
| EPS (GAAP) | $127.50 | $57.50 | -$648.50 | -$490.50 | -$352.00 | |
| YoY % | +61.4% | -54.9% | -1227.8% | +24.4% | +28.2% |