STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $66,030 | $68,321 | $72,598 | $75,387 | $78,317 | |
| YoY % | +1.9% | +3.5% | +6.3% | +3.8% | +3.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $-37,363 | $-131,478 | $-359,016 | $-63,794 | $7,895 | |
| YoY % | +24.1% | -251.9% | -173.1% | +82.2% | +112.4% | |
| Margin % | -56.6% | -192.4% | -494.5% | -84.6% | 10.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-1.3M | $-1.3M | $-1.5M | $-1.2M | $-1.1M | |
| YoY % | +22.9% | +0.3% | -15.5% | +21.4% | +6.4% | |
| Margin % | -1992.2% | -1918.7% | -2085.0% | -1578.4% | -1422.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-1.3M | $-1.3M | $-1.5M | $-1.2M | $-1.1M | |
| YoY % | +22.7% | +0.3% | -15.3% | +21.2% | +6.3% | |
| Margin % | -2015.5% | -1941.3% | -2106.2% | -1598.9% | -1441.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-431,427 | $-314,224 | $4.1M | $269,870 | $-1.1M | |
| YoY % | +59.3% | +27.2% | +1411.5% | -93.5% | -489.9% | |
| Net Margin | -653.4% | -459.9% | 5676.6% | 358.0% | -1343.4% | |
| EPS (GAAP) | -$0.42 | -$0.31 | $4.07 | $0.27 | -$1.04 | |
| YoY % | +58.8% | +26.2% | +1412.9% | -93.4% | -485.2% |