Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
44.97% |
242.24% |
EBITDA Growth |
0.00% |
51.03% |
-313.27% |
EBIT Growth |
0.00% |
51.00% |
-293.48% |
NOPAT Growth |
0.00% |
51.00% |
-293.48% |
Net Income Growth |
0.00% |
55.00% |
-217.71% |
EPS Growth |
0.00% |
58.48% |
9.86% |
Operating Cash Flow Growth |
0.00% |
64.58% |
1,174.83% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-329.86% |
Invested Capital Growth |
0.00% |
0.00% |
522.43% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
1,696.44% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
73.47% |
68.94% |
76.38% |
EBITDA Margin |
-75.01% |
-25.34% |
-30.60% |
Operating Margin |
-75.36% |
-25.47% |
-29.29% |
EBIT Margin |
-75.36% |
-25.47% |
-29.29% |
Profit (Net Income) Margin |
-73.05% |
-22.68% |
-21.05% |
Tax Burden Percent |
101.33% |
114.42% |
102.01% |
Interest Burden Percent |
95.66% |
77.80% |
70.46% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
-509.01% |
-277.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-501.49% |
-276.83% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
475.65% |
262.37% |
Return on Equity (ROE) |
0.00% |
-33.36% |
-14.87% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-709.01% |
-421.87% |
Operating Return on Assets (OROA) |
0.00% |
-15.03% |
-18.56% |
Return on Assets (ROA) |
0.00% |
-13.38% |
-13.34% |
Return on Common Equity (ROCE) |
0.00% |
20.70% |
-11.49% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
26.87% |
-8.65% |
Net Operating Profit after Tax (NOPAT) |
-42 |
-21 |
-81 |
NOPAT Margin |
-52.75% |
-17.83% |
-20.50% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-7.51% |
-0.41% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
21.13% |
-8.42% |
Cost of Revenue to Revenue |
26.53% |
31.06% |
23.62% |
SG&A Expenses to Revenue |
25.99% |
13.75% |
23.79% |
R&D to Revenue |
92.29% |
63.39% |
50.68% |
Operating Expenses to Revenue |
148.83% |
94.41% |
105.67% |
Earnings before Interest and Taxes (EBIT) |
-60 |
-29 |
-116 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-60 |
-29 |
-121 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
21.77 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
21.77 |
Price to Revenue (P/Rev) |
8.92 |
6.16 |
53.01 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
100.90 |
397.91 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
7.07 |
50.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
147.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.00 |
-0.95 |
-0.95 |
Leverage Ratio |
0.00 |
1.25 |
1.11 |
Compound Leverage Factor |
0.00 |
0.97 |
0.79 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
162.06% |
0.00% |
Common Equity to Total Capital |
0.00% |
-62.06% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
0.00 |
11.13 |
141.30 |
Noncontrolling Interest Sharing Ratio |
0.00% |
162.06% |
22.73% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
5.30 |
11.71 |
Quick Ratio |
0.00 |
4.49 |
11.01 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-29 |
-124 |
Operating Cash Flow to CapEx |
-926.88% |
-460.56% |
399.11% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.59 |
0.63 |
Accounts Receivable Turnover |
0.00 |
13.89 |
16.81 |
Inventory Turnover |
0.00 |
1.49 |
2.78 |
Fixed Asset Turnover |
0.00 |
24.57 |
19.64 |
Accounts Payable Turnover |
0.00 |
5.68 |
5.63 |
Days Sales Outstanding (DSO) |
0.00 |
26.27 |
21.71 |
Days Inventory Outstanding (DIO) |
0.00 |
244.52 |
131.25 |
Days Payable Outstanding (DPO) |
0.00 |
64.31 |
64.85 |
Cash Conversion Cycle (CCC) |
0.00 |
206.48 |
88.12 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
8.11 |
50 |
Invested Capital Turnover |
0.00 |
28.55 |
13.52 |
Increase / (Decrease) in Invested Capital |
0.00 |
8.11 |
42 |
Enterprise Value (EV) |
0.00 |
819 |
20,094 |
Market Capitalization |
713 |
713 |
21,008 |
Book Value per Share |
$0.00 |
($2.63) |
$6.08 |
Tangible Book Value per Share |
$0.00 |
($2.63) |
$6.08 |
Total Capital |
0.00 |
157 |
965 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
0.00 |
-149 |
-914 |
Capital Expenditures (CapEx) |
3.87 |
2.76 |
34 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.42 |
12 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
151 |
926 |
Net Working Capital (NWC) |
0.00 |
151 |
926 |
Net Nonoperating Expense (NNE) |
16 |
5.61 |
2.17 |
Net Nonoperating Obligations (NNO) |
0.00 |
-149 |
-914 |
Total Depreciation and Amortization (D&A) |
0.28 |
0.16 |
-5.19 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
1.22% |
3.06% |
Debt-free Net Working Capital to Revenue |
0.00% |
130.17% |
233.78% |
Net Working Capital to Revenue |
0.00% |
130.17% |
233.78% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.64) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
131.26M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.64) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
131.26M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
162.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
-42 |
-21 |
-81 |
Normalized NOPAT Margin |
-52.75% |
-17.83% |
-20.50% |
Pre Tax Income Margin |
-72.09% |
-19.82% |
-20.64% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-0.54% |
-6.16% |
-7.03% |