STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $469.5M | $654.6M | $610.5M | $766.6M | $941.2M | |
| YoY % | +269.2% | +39.4% | -6.7% | +25.6% | +22.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $469.5M | $514.6M | $442.1M | $545.7M | $661.3M | |
| YoY % | +332.9% | +9.6% | -14.1% | +23.4% | +21.2% | |
| Margin % | 100.0% | 78.6% | 72.4% | 71.2% | 70.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $293.2M | $450.1M | $328.4M | $480.5M | $592.2M | |
| YoY % | +337.1% | +53.5% | -27.0% | +46.3% | +23.2% | |
| Margin % | 62.4% | 68.8% | 53.8% | 62.7% | 62.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $75.4M | $91.7M | $40.7M | $77.7M | $117.2M | |
| YoY % | +354.9% | +21.7% | -55.6% | +90.8% | +50.8% | |
| Margin % | 16.1% | 14.0% | 6.7% | 10.1% | 12.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-154.3M | $-127.5M | $-452.4M | $12.4M | $-148.7M | |
| YoY % | -502.2% | +17.4% | -254.9% | +102.7% | -1301.0% | |
| Net Margin | -32.9% | -19.5% | -74.1% | 1.6% | -15.8% | |
| EPS (GAAP) | -$2.34 | -$1.40 | -$4.36 | $0.07 | -$0.70 | |
| YoY % | -169.0% | +40.2% | -211.4% | +101.6% | -1100.0% |