STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $21.7M | $22.4M | $26.8M | $44.4M | $57.6M | |
| YoY % | +42.3% | +3.3% | +19.6% | +65.6% | +29.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $9.1M | $9.3M | $11.2M | $21.4M | $19.4M | |
| YoY % | +78.9% | +2.2% | +20.4% | +91.2% | -9.4% | |
| Margin % | 41.9% | 41.5% | 41.8% | 48.2% | 33.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-27.3M | $-34.7M | $-49.5M | $5.0M | $3.8M | |
| YoY % | +33.8% | -27.4% | -42.4% | +110.1% | -25.0% | |
| Margin % | -125.7% | -155.0% | -184.7% | 11.3% | 6.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-28.4M | $-35.7M | $-50.5M | $3.5M | $1.3M | |
| YoY % | +32.6% | -26.0% | -41.4% | +106.9% | -62.8% | |
| Margin % | -130.8% | -159.4% | -188.6% | 7.8% | 2.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-29.8M | $-35.8M | $-54.1M | $-60.1M | $-32.8M | |
| YoY % | +29.3% | -20.1% | -51.1% | -11.3% | +45.5% | |
| Net Margin | -137.3% | -159.6% | -201.8% | -135.6% | -56.9% | |
| EPS (GAAP) | -$0.25 | -$0.22 | -$2.07 | -$1.95 | -$0.88 | |
| YoY % | +50.0% | +12.0% | -840.9% | +5.8% | +54.9% |