USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|
Revenue | 43.2m | 314.4m | 666.1m | 475.8m | 431.3m | 784.4m | 1.1b |
Revenue growth, % | 112% | (29%) | (9%) | ||||
Cost of goods sold | 305.5m | ||||||
Gross profit | 751.4m | ||||||
Gross profit Margin, % | 71% | ||||||
R&D expense | 7.6m | 5.8m | 3.3m | ||||
General and administrative expense | 37.2m | 48.0m | 63.7m | 74.2m | 110.1m | 144.4m | 98.0m |
Operating expense total | 44.8m | 48.0m | 63.7m | 74.2m | 110.1m | 150.2m | 458.5m |
Depreciation and amortization | 134.8m | 338.1m | 344.6m | 159.8m | 177.1m | 262.5m | |
EBIT | (15.5m) | 78.6m | (80.9m) | (1.5b) | (191.8m) | 92.4m | 292.9m |
EBIT margin, % | (36%) | 25% | (12%) | (313%) | (44%) | 12% | 28% |
Interest expense | 99.0k | 47.7m | 47.7m | 44.3m | 63.4m | 51.6m | 207.7m |
Interest income | 74.0k | 135.0k | 289.0k | 856.0k | 836.0k | 4.4m | |
Investment income | 3.5m | 779.0k | |||||
Pre tax profit | 30.9m | (33.2m) | (1.4b) | (255.1m) | 40.9m | 85.2m | |
Income tax expense | 2.1m | 4.0m | (11.4m) | 7.6m | 1.8m | (2.3m) | |
Net Income | (16.3m) | 26.9m | (21.8m) | (1.5b) | (257.0m) | 43.2m | 85.2m |
USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|
Cash | 50.3m | 153.5m | 473.7m | 435.0m | 501.9m | 184.4m | 197.6m |
Accounts Receivable | 10.4m | 52.0m | 69.8m | 30.7m | 101.4m | 87.2m | |
Prepaid Expenses | 438.0k | 1.4m | 23.0m | 23.5m | 21.5m | 33.1m | |
Inventories | |||||||
Current Assets | 75.0m | 219.6m | 681.8m | 666.6m | 562.8m | 350.8m | 373.0m |
Total Assets | 426.6m | 1.6b | 3.1b | 1.5b | 1.3b | 2.5b | 2.8b |
Accounts Payable | 46.9m | 29.5m | 4.2m | 1.1m | 15.0m | 32.4m | |
Short-term debt | 24.0m | 304.0k | |||||
Current Liabilities | 59.3m | 158.6m | 302.2m | 167.5m | 177.0m | 462.5m | 348.3m |
Long-term debt | 593.3m | 1.7b | 1.7b | 1.9b | 2.4b | ||
Non-Current Liabilities | 2.0b | 2.5b | |||||
Total Debt | 1.7b | 24.0m | 304.0k | ||||
Total Liabilities | 59.8m | 771.8m | 2.1b | 2.0b | 2.0b | 2.5b | 2.8b |
Common Stock | 338.0k | 464.0k | 586.0k | 619.0k | 670.0k | 845.0k | 881.0k |
Preferred Stock | 30.0k | 75.0k | 53.0k | 53.0k | 53.0k | 53.0k | 53.0k |
Additional Paid-in Capital | 385.1m | 867.1m | 1.1b | 1.1b | 1.1b | 1.4b | 1.4b |
Retained Earnings | (18.7m) | (10.3m) | (65.7m) | (1.5b) | (1.8b) | (1.8b) | (1.8b) |
Total Equity | 366.7m | 857.3m | 999.6m | (456.2m) | (696.1m) | (469.1m) | (444.5m) |
Debt to Equity Ratio | 1.7 x | -0.1 x | 0 x | ||||
Debt to Assets Ratio | 0.6 x | 0 x | 0 x | ||||
Financial Leverage | 1.2 x | 1.9 x | 3.1 x | -3.4 x | -1.8 x | -5.3 x | -6.3 x |
USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|
Net Income | (16.3m) | 26.9m | (21.8m) | (1.5b) | (257.0m) | 43.2m | 85.2m |
Depreciation and Amortization | 15.9m | 134.8m | 338.1m | 344.6m | 159.8m | 177.1m | 262.5m |
Accounts Receivable | (8.9m) | (47.6m) | (27.0m) | 60.5m | (9.6m) | (86.6m) | (1.2m) |
Accounts Payable | 32.4m | (2.9m) | (25.3m) | (3.1m) | 13.9m | ||
Cash From Operating Activities | 29.1m | 189.3m | 415.3m | 272.0m | 181.3m | 292.1m | 266.0m |
Purchases of PP&E | (623.0m) | (555.9m) | (7.7m) | (1.0b) | 2.8m | ||
Capital Expenditures | (171.0k) | (2.0m) | (14.1m) | (8.1m) | (5.4m) | (18.6m) | |
Cash From Investing Activities | (181.4m) | (1.1b) | (1.4b) | (294.3m) | (108.6m) | (1.4b) | (615.5m) |
Long-term Borrowings | (236.0m) | (100.0m) | (60.0m) | (143.6m) | (106.4m) | ||
Dividends Paid | (2.1m) | (18.5m) | (16.3m) | (16.0m) | (4.0m) | (12.0m) | |
Cash From Financing Activities | 139.7m | 1.0b | 1.3b | (16.4m) | (5.7m) | 773.2m | 362.7m |
Net Change in Cash | (12.7m) | 103.2m | 320.2m | (38.7m) | 66.9m | (317.5m) | 13.2m |
Interest Paid | 25.9m | 48.1m | 121.6m | 118.5m | 126.5m | 146.5m | |
Income Taxes Paid | 158.0k | 2.0m | |||||
Free Cash Flow | 28.9m | 187.2m | 401.3m | 263.9m | 175.9m | 273.5m |
USD | Q1, 2012 |
---|---|
Financial Leverage | 1.1 x |