STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2017 | FY 2018 | FY 2019 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $139.2M | $139.2M | $216.1M | $372.5M | $386.4M | |
| YoY % | -17.1% | -17.1% | +55.2% | +72.4% | +3.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $10.9M | $10.9M | $21.7M | $37.0M | $43.3M | |
| YoY % | -27.8% | -27.8% | +99.6% | +70.9% | +16.9% | |
| Margin % | 7.8% | 7.8% | 10.0% | 9.9% | 11.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $479,000 | $479,000 | $8.5M | $23.7M | $22.9M | |
| YoY % | -90.7% | -90.7% | +1665.1% | +180.5% | -3.5% | |
| Margin % | 0.3% | 0.3% | 3.9% | 6.4% | 5.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-6.4M | $-6.4M | $3.4M | $2.0M | $9.5M | |
| YoY % | -868.7% | -868.7% | +153.2% | -40.9% | +371.2% | |
| Margin % | -4.6% | -4.6% | 1.6% | 0.5% | 2.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-7.8M | $-7.8M | $-448,000 | $-6.0M | $-581,000 | |
| YoY % | -3281.5% | -3281.5% | +94.3% | -1238.2% | +90.3% | |
| Net Margin | -5.6% | -5.6% | -0.2% | -1.6% | -0.2% | |
| EPS (GAAP) | -$0.47 | -$0.47 | -$0.02 | -$0.23 | -$0.02 | |
| YoY % | -4600.0% | -4600.0% | +95.7% | -1050.0% | +91.3% |