STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.1M | $7.8M | $8.6M | $18.2M | $33.7M | |
| YoY % | — | +28.1% | +9.7% | +112.8% | +85.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.1M | $2.3M | $2.8M | $6.1M | $16.8M | |
| YoY % | — | +104.5% | +22.8% | +121.4% | +173.3% | |
| Margin % | 18.1% | 29.0% | 32.4% | 33.7% | 49.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-3.3M | $-2.5M | $-2.7M | $453,000 | $4.5M | |
| YoY % | — | +21.7% | -5.1% | +116.9% | +902.4% | |
| Margin % | -53.4% | -32.7% | -31.3% | 2.5% | 13.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-3.6M | $-3.0M | $-3.1M | $-82,000 | $3.9M | |
| YoY % | — | +18.2% | -5.6% | +97.4% | +4863.4% | |
| Margin % | -59.6% | -38.0% | -36.6% | -0.4% | 11.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-4.7M | $-3.0M | $-3.9M | $-1.4M | $5.3M | |
| YoY % | — | +36.1% | -30.6% | +64.6% | +477.2% | |
| Net Margin | -77.2% | -38.5% | -45.9% | -7.6% | 15.6% | |
| EPS (GAAP) | -$0.20 | -$0.08 | -$0.10 | -$0.03 | $0.09 | |
| YoY % | — | +60.0% | -25.0% | +70.0% | +400.0% |