STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.8M | $33.3M | $47.2M | $35.7M | $36.2M | |
| YoY % | — | +111.6% | +41.5% | -24.4% | +1.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $84.9M | $99.6M | $104.0M | $71.3M | $37.0M | |
| YoY % | — | +17.3% | +4.4% | -31.5% | -48.0% | |
| Margin % | 538.6% | 298.7% | 220.5% | 199.8% | 102.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $66.7M | $74.0M | $36.5M | $53.0M | $-19.4M | |
| YoY % | — | +11.1% | -50.7% | +45.4% | -136.6% | |
| Margin % | 423.0% | 222.1% | 77.3% | 148.7% | -53.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $31.0M | $37.1M | $36.5M | $10.2M | $-64.7M | |
| YoY % | — | +19.7% | -1.8% | -72.1% | -736.2% | |
| Margin % | 197.0% | 111.4% | 77.3% | 28.5% | -178.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.7M | $17.3M | $17.3M | $-8.7M | $13.3M | |
| YoY % | — | +549.9% | -0.1% | -150.5% | +252.7% | |
| Net Margin | 16.9% | 52.0% | 36.7% | -24.5% | 36.9% | |
| EPS (GAAP) | $2.20 | $14.00 | $14.00 | -$7.00 | $10.80 | |
| YoY % | — | +536.4% | — | -150.0% | +254.3% |