STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $88.0M | $88.2M | $98.3M | $102.9M | $92.9M | |
| YoY % | -16.9% | +0.3% | +11.5% | +4.6% | -9.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $32.0M | $-439,000 | $35.1M | $32.5M | $63.0M | |
| YoY % | +5.7% | -101.4% | +8097.7% | -7.6% | +94.1% | |
| Margin % | 36.4% | -0.5% | 35.7% | 31.6% | 67.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $36.4M | $13.3M | $57.3M | $60.7M | $53.6M | |
| YoY % | +45.6% | -63.4% | +329.9% | +6.0% | -11.7% | |
| Margin % | 41.4% | 15.1% | 58.3% | 59.0% | 57.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $10.3M | $-16.4M | $22.1M | $19.5M | $19.0M | |
| YoY % | +365.4% | -258.9% | +235.2% | -11.8% | -2.8% | |
| Margin % | 11.7% | -18.5% | 22.5% | 19.0% | 20.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-14.5M | $-18.1M | $9.7M | $10.0M | $11.1M | |
| YoY % | -145.7% | -24.6% | +153.7% | +3.3% | +10.1% | |
| Net Margin | -16.5% | -20.5% | 9.9% | 9.8% | 11.9% | |
| EPS (GAAP) | -$0.12 | -$0.15 | $0.08 | $0.08 | $0.09 | |
| YoY % | -148.0% | -25.0% | +153.3% | — | +12.5% |