STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $302.4M | $312.9M | $431.7M | $516.0M | $264.0M | |
| YoY % | +19.2% | +3.4% | +38.0% | +19.5% | -48.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $302.4M | $312.9M | $431.7M | $516.0M | $264.0M | |
| YoY % | +19.2% | +3.4% | +38.0% | +19.5% | -48.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $108.2M | $159.4M | $286.0M | $355.4M | $125.5M | |
| YoY % | +33.3% | +47.3% | +79.4% | +24.2% | -64.7% | |
| Margin % | 35.8% | 51.0% | 66.3% | 68.9% | 47.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-159.0M | $-151.4M | $-91.8M | $-736.8M | $-1.6B | |
| YoY % | -59.9% | +4.8% | +39.4% | -702.7% | -118.0% | |
| Margin % | -52.6% | -48.4% | -21.3% | -142.8% | -608.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-132.9M | $-106.3M | $-150.0M | $-431.0M | $-1.6B | |
| YoY % | -1478.0% | +20.0% | -41.1% | -187.4% | -272.6% | |
| Net Margin | -43.9% | -34.0% | -34.7% | -83.5% | -608.3% | |
| EPS (GAAP) | -$2.90 | -$2.22 | -$2.41 | -$6.26 | -$21.81 | |
| YoY % | -1426.3% | +23.4% | -8.6% | -159.8% | -248.4% |