STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $113.7M | $145.8M | $178.7M | $195.8M | $204.1M | |
| YoY % | +47.1% | +28.2% | +22.6% | +9.6% | +4.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $83.4M | $108.3M | $135.2M | $146.0M | $155.9M | |
| YoY % | +94.0% | +29.9% | +24.8% | +8.0% | +6.8% | |
| Margin % | 73.4% | 74.3% | 75.7% | 74.6% | 76.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-37.0M | $-60.2M | $-39.6M | $-19.0M | $3.0M | |
| YoY % | +3.8% | -62.6% | +34.3% | +52.0% | +115.8% | |
| Margin % | -32.6% | -41.3% | -22.1% | -9.7% | 1.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-47.1M | $-76.0M | $-55.0M | $-34.6M | $-13.8M | |
| YoY % | -3.0% | -61.4% | +27.6% | +37.1% | +60.3% | |
| Margin % | -41.4% | -52.1% | -30.8% | -17.7% | -6.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-47.4M | $-75.4M | $-56.2M | $-34.9M | $-14.0M | |
| YoY % | +6.6% | -58.9% | +25.5% | +37.9% | +59.9% | |
| Net Margin | -41.7% | -51.7% | -31.4% | -17.8% | -6.8% | |
| EPS (GAAP) | -$0.76 | -$1.12 | -$0.79 | -$0.46 | -$0.18 | |
| YoY % | +61.0% | -47.4% | +29.5% | +41.8% | +60.9% |