STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $201,000 | $405,000 | $1.3M | $8.3M | $9.2M | |
| YoY % | +95.1% | +101.5% | +227.7% | +523.1% | +11.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $-57,000 | $-304,000 | $17,000 | $2.0M | $1.8M | |
| YoY % | +74.2% | -433.3% | +105.6% | +11641.2% | -10.1% | |
| Margin % | -28.4% | -75.1% | 1.3% | 24.1% | 19.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-8.0M | $-13.0M | $-14.0M | $-15.1M | $-14.8M | |
| YoY % | +4.0% | -63.3% | -6.9% | -8.4% | +2.4% | |
| Margin % | -3976.6% | -3222.0% | -1051.5% | -183.0% | -159.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-8.3M | $-13.3M | $-14.3M | $-15.9M | $-15.7M | |
| YoY % | +5.8% | -61.4% | -6.8% | -11.4% | +1.3% | |
| Margin % | -4112.9% | -3295.6% | -1074.0% | -192.0% | -169.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-10.5M | $-12.9M | $-14.5M | $-17.3M | $-16.2M | |
| YoY % | -18.4% | -23.3% | -12.6% | -19.4% | +6.4% | |
| Net Margin | -5202.5% | -3184.4% | -1094.6% | -209.8% | -175.8% | |
| EPS (GAAP) | -$28.20 | -$16.08 | -$15.51 | -$13.79 | -$9.31 | |
| YoY % | +86.5% | +43.0% | +3.5% | +11.1% | +32.5% |