STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.4M | $10.5M | $9.2M | $4.0M | $2.8M | |
| YoY % | +43.8% | +1.3% | -12.4% | -57.0% | -29.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $7.1M | $6.6M | $5.3M | $943,754 | $291,715 | |
| YoY % | +47.8% | -6.3% | -20.0% | -82.2% | -69.1% | |
| Margin % | 68.0% | 62.9% | 57.5% | 23.8% | 10.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $5.4M | $5.2M | $3.0M | $-555,090 | $-1.1M | |
| YoY % | +48.0% | -3.9% | -42.1% | -118.5% | -90.6% | |
| Margin % | 51.8% | 49.1% | 32.5% | -14.0% | -37.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $3.1M | $2.3M | $-2.7M | $-13.0M | $-2.2M | |
| YoY % | +165.6% | -25.7% | -218.2% | -380.3% | +83.0% | |
| Margin % | 29.7% | 21.8% | -29.4% | -328.3% | -79.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.1M | $1.3M | $-1.9M | $-11.0M | $-2.5M | |
| YoY % | +250.5% | -39.4% | -252.3% | -463.8% | +77.5% | |
| Net Margin | 20.3% | 12.1% | -21.1% | -276.7% | -88.3% | |
| EPS (GAAP) | $0.25 | $0.15 | -$0.24 | -$1.30 | -$0.27 | |
| YoY % | +212.5% | -40.0% | -260.0% | -441.7% | +79.2% |