STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.5M | $32.3M | $31.9M | $29.9M | $27.9M | |
| YoY % | +34.9% | +21.8% | -1.2% | -6.1% | -6.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $9.2M | $3.3M | $10.2M | $10.0M | $18.3M | |
| YoY % | -37.9% | -64.3% | +211.3% | -2.2% | +83.4% | |
| Margin % | 34.6% | 10.1% | 31.9% | 33.3% | 65.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-26,210 | $-7.1M | $2.1M | $400,399 | $-2.9M | |
| YoY % | +90.6% | -27032.3% | +129.0% | -80.6% | -835.9% | |
| Margin % | -0.1% | -22.0% | 6.5% | 1.3% | -10.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-9.2M | $-20.7M | $-9.8M | $-9.3M | $-12.6M | |
| YoY % | -51.5% | -126.4% | +52.9% | +5.1% | -35.6% | |
| Margin % | -34.6% | -64.3% | -30.7% | -31.0% | -45.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-7.0M | $-21.0M | $-24.8M | $-27.6M | $-40.5M | |
| YoY % | -25.4% | -198.8% | -18.0% | -11.4% | -46.7% | |
| Net Margin | -26.5% | -65.0% | -77.7% | -92.2% | -145.1% | |
| EPS (GAAP) | -$225.00 | -$585.00 | -$570.00 | -$615.00 | -$893.25 | |
| YoY % | +6.3% | -160.0% | +2.6% | -7.9% | -45.2% |