STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $74.3M | $2.3M | $10.9M | $151.2M | $6.4M | |
| YoY % | +53.3% | -96.9% | +371.3% | +1293.4% | -95.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $74.3M | $2.3M | $10.9M | $151.2M | $6.4M | |
| YoY % | +53.3% | -96.9% | +371.3% | +1293.4% | -95.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-256.0M | $-275.8M | $-252.2M | $-352.5M | $-251.5M | |
| YoY % | +7.7% | -7.7% | +8.6% | -39.8% | +28.6% | |
| Margin % | -344.4% | -11974.8% | -2323.5% | -233.1% | -3913.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-292.8M | $-329.5M | $-307.1M | $-402.7M | $-278.8M | |
| YoY % | +1.6% | -12.6% | +6.8% | -31.1% | +30.8% | |
| Margin % | -393.8% | -14307.8% | -2829.8% | -266.3% | -4337.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $9.0M | $14.8M | $17.2M | $-553.9M | $70.6M | |
| YoY % | -29.7% | +65.6% | +15.6% | -3329.7% | +112.8% | |
| Net Margin | 12.1% | 644.0% | 158.0% | -366.3% | 1099.2% | |
| EPS (GAAP) | $3.70 | $4.36 | $3.90 | -$108.89 | $12.60 | |
| YoY % | -51.9% | +17.8% | -10.6% | -2892.1% | +111.6% |