STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.3M | $10.6M | $9.7M | $6.8M | $10.4M | |
| YoY % | +7.5% | -19.9% | -8.5% | -30.6% | +54.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.7M | $2.2M | $2.7M | $1.9M | $-10.1M | |
| YoY % | -1.9% | -20.5% | +26.4% | -30.9% | -631.8% | |
| Margin % | 20.6% | 20.4% | 28.2% | 28.1% | -96.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $385,723 | $-171,590 | $309,593 | $-1.8M | $-47.8M | |
| YoY % | -25.8% | -144.5% | +280.4% | -693.3% | -2502.6% | |
| Margin % | 2.9% | -1.6% | 3.2% | -27.2% | -457.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $375,128 | $-182,719 | $296,578 | $-2.1M | $-56.0M | |
| YoY % | -11.4% | -148.7% | +262.3% | -806.8% | -2572.1% | |
| Margin % | 2.8% | -1.7% | 3.0% | -31.0% | -536.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $383,011 | $-177,712 | $-2.1M | $-7.4M | $-146.0M | |
| YoY % | -9.2% | -146.4% | -1087.4% | -249.8% | -1877.7% | |
| Net Margin | 2.9% | -1.7% | -21.7% | -109.2% | -1398.0% | |
| EPS (GAAP) | $40.00 | -$20.00 | -$227.50 | -$685.00 | -$4365.00 | |
| YoY % | -11.1% | -150.0% | -1037.5% | -201.1% | -537.2% |