STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.0M | $14.6M | $19.7M | $25.2M | $28.0M | |
| YoY % | +86.4% | +269.8% | +34.6% | +27.6% | +11.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.7M | $6.5M | $9.6M | $12.6M | $15.7M | |
| YoY % | +234.3% | +290.3% | +48.1% | +30.9% | +24.6% | |
| Margin % | 42.0% | 44.4% | 48.8% | 50.1% | 56.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-10.7M | $-15.9M | $-22.1M | $-26.4M | $-12.2M | |
| YoY % | -58.2% | -49.3% | -38.7% | -19.9% | +53.7% | |
| Margin % | -269.0% | -108.6% | -111.9% | -105.1% | -43.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-12.0M | $-17.8M | $-25.0M | $-31.5M | $-16.0M | |
| YoY % | -49.3% | -47.7% | -40.7% | -26.0% | +49.3% | |
| Margin % | -303.8% | -121.4% | -126.8% | -125.3% | -57.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-19.3M | $-29.0M | $-23.7M | $-33.2M | $-19.9M | |
| YoY % | -119.2% | -50.1% | +18.2% | -40.1% | +40.1% | |
| Net Margin | -487.7% | -198.0% | -120.3% | -132.1% | -71.1% | |
| EPS (GAAP) | -$7.60 | -$9.40 | -$7.10 | -$9.86 | -$4.29 | |
| YoY % | -52.0% | -23.7% | +24.5% | -38.9% | +56.5% |