STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $674.7M | $1.1B | $1.4B | $1.5B | $1.4B | |
| YoY % | +12.4% | +67.6% | +25.5% | +4.1% | -6.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $139.4M | $200.7M | $243.7M | $321.3M | $288.5M | |
| YoY % | +4.1% | +44.0% | +21.4% | +31.8% | -10.2% | |
| Margin % | 20.7% | 17.7% | 17.2% | 21.7% | 20.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $97.6M | $104.9M | $136.5M | $192.6M | $155.7M | |
| YoY % | +11.9% | +7.4% | +30.2% | +41.1% | -19.2% | |
| Margin % | 14.5% | 9.3% | 9.6% | 13.0% | 11.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $25.3M | $-19.5M | $-140.7M | $7.4M | $28.7M | |
| YoY % | -14.0% | -177.1% | -621.6% | +105.2% | +290.3% | |
| Margin % | 3.7% | -1.7% | -9.9% | 0.5% | 2.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-6.1M | $-176.7M | $-213.6M | $-27.1M | $-71.3M | |
| YoY % | +29.5% | -2817.0% | -20.9% | +87.3% | -163.2% | |
| Net Margin | -0.9% | -15.6% | -15.1% | -1.8% | -5.2% | |
| EPS (GAAP) | -$0.42 | -$11.08 | -$11.93 | -$1.47 | -$3.82 | |
| YoY % | +31.1% | -2538.1% | -7.7% | +87.7% | -159.9% |