STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $99.9M | $133.6M | $154.9M | $164.2M | $175.3M | |
| YoY % | +254.2% | +33.7% | +16.0% | +6.0% | +6.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $97.7M | $129.0M | $151.3M | $158.7M | $170.1M | |
| YoY % | +253.6% | +32.1% | +17.3% | +4.9% | +7.2% | |
| Margin % | 97.8% | 96.6% | 97.7% | 96.6% | 97.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-18.9M | $-17.6M | $-10.4M | $-50.0M | $-79.4M | |
| YoY % | +74.6% | +6.8% | +41.1% | -382.6% | -58.7% | |
| Margin % | -18.9% | -13.2% | -6.7% | -30.5% | -45.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-35.2M | $-58.2M | $-53.8M | $-80.0M | $-155.4M | |
| YoY % | +55.8% | -65.2% | +7.6% | -48.8% | -94.1% | |
| Margin % | -35.3% | -43.6% | -34.7% | -48.7% | -88.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $117.2M | $-47.9M | $-59.7M | $-102.7M | $-146.4M | |
| YoY % | +205.7% | -140.9% | -24.7% | -71.9% | -42.6% | |
| Net Margin | 117.4% | -35.9% | -38.6% | -62.5% | -83.5% | |
| EPS (GAAP) | $3.17 | -$1.29 | -$1.54 | -$2.54 | -$3.46 | |
| YoY % | +171.6% | -140.7% | -19.4% | -64.9% | -36.2% |