STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $21.6M | $21.4M | $7.4M | $2.8M | $738,301 | |
| YoY % | +10.4% | -1.2% | -65.4% | -62.5% | -73.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $7.9M | $8.1M | $2.8M | $971,377 | $-355,823 | |
| YoY % | +4.3% | +2.2% | -65.3% | -65.5% | -136.6% | |
| Margin % | 36.7% | 38.0% | 38.0% | 35.0% | -48.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $4.1M | $4.9M | $820,667 | $-1.4M | $-6.6M | |
| YoY % | -26.1% | +21.6% | -83.4% | -273.7% | -361.1% | |
| Margin % | 18.8% | 23.1% | 11.1% | -51.4% | -890.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $3.6M | $4.4M | $604,298 | $-1.6M | $-7.1M | |
| YoY % | -29.6% | +21.5% | -86.2% | -364.9% | -343.5% | |
| Margin % | 16.7% | 20.5% | 8.2% | -57.7% | -961.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.1M | $3.2M | $2.0M | $-24.3M | $-10.2M | |
| YoY % | -31.6% | +3.3% | -37.8% | -1317.6% | +57.9% | |
| Net Margin | 14.3% | 15.0% | 27.0% | -875.8% | -1384.7% | |
| EPS (GAAP) | $110.40 | $112.00 | $68.80 | -$694.40 | -$273.60 | |
| YoY % | -36.7% | +1.4% | -38.6% | -1109.3% | +60.6% |