STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $177.7M | $226.6M | $313.9M | $434.0M | $619.9M | |
| YoY % | +60.5% | +27.5% | +38.5% | +38.3% | +42.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $82.1M | $110.8M | $162.4M | $230.9M | $316.3M | |
| YoY % | +50.5% | +34.9% | +46.5% | +42.2% | +37.0% | |
| Margin % | 46.2% | 48.9% | 51.7% | 53.2% | 51.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $26.9M | $39.4M | $66.3M | $79.2M | $104.2M | |
| YoY % | -7.5% | +46.6% | +68.4% | +19.5% | +31.5% | |
| Margin % | 15.1% | 17.4% | 21.1% | 18.3% | 16.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $21.0M | $31.4M | $56.3M | $66.8M | $85.1M | |
| YoY % | -17.8% | +49.4% | +79.1% | +18.6% | +27.4% | |
| Margin % | 11.8% | 13.9% | 17.9% | 15.4% | 13.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $24.3M | $33.4M | $60.6M | $67.2M | $102.9M | |
| YoY % | +1.1% | +37.5% | +81.2% | +10.8% | +53.2% | |
| Net Margin | 13.7% | 14.8% | 19.3% | 15.5% | 16.6% | |
| EPS (GAAP) | $0.03 | $0.03 | $0.06 | $0.07 | $0.60 | |
| YoY % | — | — | +100.0% | +16.7% | +757.1% |