STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $347.2M | $454.5M | $788.1M | $566.6M | $344.6M | |
| YoY % | +8.6% | +30.9% | +73.4% | -28.1% | -39.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $347.2M | $454.5M | $788.1M | $566.6M | $344.6M | |
| YoY % | +8.6% | +30.9% | +73.4% | -28.1% | -39.2% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $221.0M | $282.6M | $562.8M | $324.3M | $94.8M | |
| YoY % | +6.6% | +27.9% | +99.1% | -42.4% | -70.8% | |
| Margin % | 63.7% | 62.2% | 71.4% | 57.2% | 27.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-131.3M | $115.1M | $101.5M | $-1.8B | $-802.0M | |
| YoY % | -207.3% | +187.7% | -11.8% | -1910.0% | +56.3% | |
| Margin % | -37.8% | 25.3% | 12.9% | -324.1% | -232.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-168.8M | $56.9M | $46.1M | $-1.9B | $-841.8M | |
| YoY % | -372.0% | +133.7% | -18.9% | -4238.7% | +55.9% | |
| Net Margin | -48.6% | 12.5% | 5.9% | -337.1% | -244.3% | |
| EPS (GAAP) | -$3.11 | $0.77 | $0.55 | -$19.80 | -$6.41 | |
| YoY % | -257.1% | +124.8% | -28.6% | -3700.0% | +67.6% |