STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $880.7M | $1.0B | $1.6B | $2.1B | $2.2B | |
| YoY % | +14.6% | +17.1% | +53.6% | +33.1% | +2.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $545.3M | $676.2M | $1.2B | $1.7B | $1.7B | |
| YoY % | +14.1% | +24.0% | +73.0% | +41.6% | +0.8% | |
| Margin % | 61.9% | 65.6% | 73.9% | 78.6% | 77.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $49.0M | $141.9M | $421.8M | $531.4M | $426.0M | |
| YoY % | +159.5% | +189.6% | +197.2% | +26.0% | -19.8% | |
| Margin % | 5.6% | 13.8% | 26.6% | 25.2% | 19.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $12.2M | $73.3M | $388.6M | $467.0M | $370.3M | |
| YoY % | +129.9% | +499.5% | +430.3% | +20.2% | -20.7% | |
| Margin % | 1.4% | 7.1% | 24.5% | 22.1% | 17.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $25.7M | $225.1M | $156.6M | $125.6M | $-70.5M | |
| YoY % | -85.5% | +776.6% | -30.4% | -19.8% | -156.2% | |
| Net Margin | 2.9% | 21.8% | 9.9% | 6.0% | -3.3% | |
| EPS (GAAP) | $0.40 | $3.01 | $2.09 | $1.70 | -$1.03 | |
| YoY % | -84.8% | +652.5% | -30.6% | -18.7% | -160.6% |