STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $546.6M | $634.3M | $695.9M | $355.7M | $271.0M | |
| YoY % | -27.5% | +16.0% | +9.7% | -48.9% | -23.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $366.6M | $472.4M | $494.2M | $175.1M | $106.4M | |
| YoY % | -37.1% | +28.9% | +4.6% | -64.6% | -39.3% | |
| Margin % | 67.1% | 74.5% | 71.0% | 49.2% | 39.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $234.4M | $533.5M | $390.4M | $90.9M | $15.8M | |
| YoY % | -45.1% | +127.6% | -26.8% | -76.7% | -82.6% | |
| Margin % | 42.9% | 84.1% | 56.1% | 25.6% | 5.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-1.4B | $179.2M | $126.9M | $-1.3B | $-220.9M | |
| YoY % | -734.6% | +112.7% | -29.2% | -1156.1% | +83.5% | |
| Margin % | -259.0% | 28.3% | 18.2% | -376.7% | -81.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-1.4B | $22.2M | $120.7M | $-1.2B | $-225.3M | |
| YoY % | -6266.1% | +101.6% | +443.5% | -1088.1% | +81.1% | |
| Net Margin | -254.9% | 3.5% | 17.3% | -335.2% | -83.1% | |
| EPS (GAAP) | -$6.50 | $0.10 | $0.45 | -$65.37 | -$12.09 | |
| YoY % | -6600.0% | +101.5% | +350.0% | -14626.7% | +81.5% |