STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.7M | $4.7M | $5.9M | $4.9M | $76.9M | |
| YoY % | -24.2% | +0.2% | +25.4% | -16.4% | +1466.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.6M | $1.2M | $2.3M | $1.5M | $76.4M | |
| YoY % | -33.9% | -22.9% | +84.0% | -33.6% | +4951.6% | |
| Margin % | 34.4% | 26.5% | 38.8% | 30.8% | 99.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-154,000 | $68,000 | $1.0M | $211,000 | $30.1M | |
| YoY % | -19.4% | +144.2% | +1422.1% | -79.6% | +14145.0% | |
| Margin % | -3.3% | 1.5% | 17.6% | 4.3% | 39.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-4.1M | $-794,000 | $240,000 | $-505,000 | $7.3M | |
| YoY % | +76.4% | +80.6% | +130.2% | -310.4% | +1542.6% | |
| Margin % | -87.7% | -17.0% | 4.1% | -10.3% | 9.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-4.2M | $-603,000 | $442,000 | $-436,000 | $31.6M | |
| YoY % | +83.0% | +85.6% | +173.3% | -198.6% | +7349.8% | |
| Net Margin | -89.9% | -12.9% | 7.5% | -8.9% | 41.1% | |
| EPS (GAAP) | -$8.28 | -$0.72 | $0.48 | -$0.49 | $2.13 | |
| YoY % | +83.0% | +91.3% | +166.7% | -202.1% | +534.7% |