STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $387.0M | $828.0M | $953.0M | $1.0B | $1.0B | |
| YoY % | — | +114.0% | +15.1% | +8.6% | -2.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $239.0M | $551.0M | $632.0M | $727.0M | $683.0M | |
| YoY % | — | +130.5% | +14.7% | +15.0% | -6.1% | |
| Margin % | 61.8% | 66.5% | 66.3% | 70.2% | 67.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $233.0M | $573.0M | $323.0M | $787.0M | $734.0M | |
| YoY % | — | +145.9% | -43.6% | +143.7% | -6.7% | |
| Margin % | 60.2% | 69.2% | 33.9% | 76.0% | 72.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $158.0M | $306.0M | $320.0M | $222.0M | $283.0M | |
| YoY % | — | +93.7% | +4.6% | -30.6% | +27.5% | |
| Margin % | 40.8% | 37.0% | 33.6% | 21.4% | 28.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $13.0M | $16.0M | $33.0M | $57.0M | $-16.0M | |
| YoY % | — | +23.1% | +106.3% | +72.7% | -128.1% | |
| Net Margin | 3.4% | 1.9% | 3.5% | 5.5% | -1.6% | |
| EPS (GAAP) | $0.29 | $0.30 | $0.40 | $0.58 | -$0.16 | |
| YoY % | — | +3.4% | +33.3% | +45.0% | -127.6% |