STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $-754,000 | $32.8M | $37.9M | $49.3M | $54.8M | |
| YoY % | -3870.0% | +4448.9% | +15.6% | +30.2% | +11.1% | |
| P / Sales | -1471.6x | 48.6x | 45.8x | 25.8x | 23.3x | |
| EV / Sales | -3228.4x | 134.5x | 131.3x | 112.4x | 114.1x | |
| Gross Profit, Adj. | $-754,000 | $32.8M | $37.9M | $49.3M | $54.8M | |
| YoY % | -3870.0% | +4448.9% | +15.6% | +30.2% | +11.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | -3228.4x | 134.5x | 131.3x | 112.4x | 114.1x | |
| EBITDA, Adj. | $-106.9M | $-138.5M | $-114.3M | $-86.4M | $-96.9M | |
| YoY % | -180.8% | -29.5% | +17.4% | +24.4% | -12.1% | |
| Margin % | 14179.4% | -422.3% | -301.7% | -175.2% | -176.8% | |
| EV / EBITDA | -22.8x | -31.9x | -43.5x | -64.2x | -64.5x | |
| EBIT | $-105.5M | $-152.0M | $-146.8M | $-105.6M | $-116.0M | |
| YoY % | -185.3% | -44.0% | +3.4% | +28.0% | -9.9% | |
| Margin % | 13998.0% | -463.4% | -387.3% | -214.1% | -211.7% | |
| EV / EBIT | -23.1x | -29.0x | -33.9x | -52.5x | -53.9x | |
| Net Income | $136.8M | $198.4M | $192.7M | $88.4M | $74.5M | |
| YoY % | +114.6% | +45.0% | -2.9% | -54.1% | -15.8% | |
| Net Margin | -18145.4% | 605.2% | 508.6% | 179.3% | 135.9% | |
| EPS (GAAP) | $3.14 | $2.96 | $2.47 | $1.16 | $1.08 | |
| YoY % | +30.3% | -5.7% | -16.6% | -53.0% | -6.9% |