STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $17.2M | $15.3M | $523,833 | $794,541 | $1.2M | |
| YoY % | -6.3% | -11.2% | -96.6% | +51.7% | +52.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $6.4M | $6.9M | $-27,823 | $-152,368 | $-137,205 | |
| YoY % | -8.5% | +7.8% | -100.4% | -447.6% | +10.0% | |
| Margin % | 37.2% | 45.1% | -5.3% | -19.2% | -11.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.7M | $2.2M | $-3.3M | $-3.3M | $-2.8M | |
| YoY % | -28.9% | +33.3% | -248.3% | +0.2% | +15.9% | |
| Margin % | 9.7% | 14.5% | -629.2% | -414.0% | -228.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $986,139 | $1.5M | $-4.0M | $-4.0M | $-3.4M | |
| YoY % | -40.9% | +49.0% | -373.6% | +0.6% | +14.9% | |
| Margin % | 5.7% | 9.6% | -767.3% | -502.7% | -280.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $591,304 | $1.2M | $335,582 | $-1.3M | $-6.5M | |
| YoY % | -61.9% | +96.7% | -71.2% | -488.4% | -399.5% | |
| Net Margin | 3.4% | 7.6% | 64.1% | -164.0% | -536.9% | |
| EPS (GAAP) | $0.85 | $1.85 | $0.55 | -$2.25 | -$11.55 | |
| YoY % | -61.4% | +117.6% | -70.3% | -509.1% | -413.3% |