STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7M | $15.5M | $13.7M | $13.9M | $9.4M | |
| YoY % | +30.7% | +21.2% | -11.5% | +1.4% | -32.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $8.7M | $10.7M | $8.4M | $7.3M | $2.6M | |
| YoY % | +41.9% | +23.3% | -21.8% | -13.2% | -63.7% | |
| Margin % | 68.4% | 69.5% | 61.4% | 52.6% | 28.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-6.1M | $-3.4M | $-5.8M | $-6.4M | $-14.5M | |
| YoY % | +13.6% | +45.1% | -70.9% | -11.1% | -126.2% | |
| Margin % | -48.2% | -21.8% | -42.2% | -46.2% | -154.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-6.5M | $-3.4M | $5.1M | $-6.7M | $-14.7M | |
| YoY % | +13.8% | +47.8% | +250.6% | -231.0% | -121.3% | |
| Margin % | -50.7% | -21.8% | 37.2% | -48.1% | -157.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-7.3M | $-6.5M | $3.7M | $-8.2M | $-10.2M | |
| YoY % | +7.8% | +11.4% | +157.5% | -319.6% | -23.9% | |
| Net Margin | -57.5% | -42.0% | 27.3% | -59.2% | -108.5% | |
| EPS (GAAP) | -$1683.00 | -$1170.00 | $486.00 | -$765.00 | -$556.20 | |
| YoY % | +11.0% | +30.5% | +141.5% | -257.4% | +27.3% |