STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.9M | $8.2M | $29.8M | $35.4M | $41.7M | |
| YoY % | — | +20.4% | +261.8% | +18.5% | +18.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.1M | $5.2M | $19.9M | $23.6M | $28.3M | |
| YoY % | — | +27.5% | +281.7% | +18.5% | +20.0% | |
| Margin % | 59.7% | 63.2% | 66.7% | 66.8% | 67.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-2.2M | $-4.0M | $-3.9M | $-3.4M | $-278,191 | |
| YoY % | — | -80.4% | +2.9% | +12.5% | +91.8% | |
| Margin % | -32.2% | -48.3% | -13.0% | -9.6% | -0.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-2.6M | $-4.6M | $-5.5M | $-5.1M | $-2.6M | |
| YoY % | — | -77.7% | -20.4% | +8.4% | +48.4% | |
| Margin % | -37.8% | -55.9% | -18.6% | -14.4% | -6.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-3.2M | $-5.2M | $-6.4M | $-12.1M | $-9.1M | |
| YoY % | — | -64.7% | -22.8% | -89.5% | +25.2% | |
| Net Margin | -46.2% | -63.2% | -21.5% | -34.3% | -21.8% | |
| EPS (GAAP) | -$3080.00 | -$2956.80 | -$2513.28 | -$2094.40 | -$10299.52 | |
| YoY % | — | +4.0% | +15.0% | +16.7% | -391.8% |