STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
| YoY % | — | — | — | — | — | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
| YoY % | — | — | — | — | — | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-17.9M | $-20.7M | $-19.8M | $-17.7M | $-20.1M | |
| YoY % | +8.7% | -15.6% | +4.2% | +10.6% | -13.1% | |
| Margin % | -3583.1% | -4141.6% | -3968.8% | -3549.0% | -4013.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-18.5M | $-21.1M | $-20.6M | $-18.5M | $-21.0M | |
| YoY % | +10.6% | -14.1% | +2.4% | +10.1% | -13.6% | |
| Margin % | -3693.7% | -4213.0% | -4113.1% | -3697.3% | -4201.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-20.7M | $-11.9M | $-16.9M | $-21.5M | $-20.8M | |
| YoY % | +5.9% | +42.7% | -41.8% | -27.5% | +3.3% | |
| Net Margin | -4149.6% | -2376.7% | -3370.3% | -4296.7% | -4153.9% | |
| EPS (GAAP) | -$35.48 | -$8.87 | -$10.04 | -$131.48 | -$49.96 | |
| YoY % | +77.1% | +75.0% | -13.2% | -1209.6% | +62.0% |