Growth Metrics |
- |
- |
- |
Revenue Growth |
-99.86% |
-39.10% |
-76.84% |
EBITDA Growth |
-90.80% |
-0.21% |
20.49% |
EBIT Growth |
-87.73% |
-0.17% |
19.81% |
NOPAT Growth |
-86.21% |
2.32% |
16.64% |
Net Income Growth |
-86.99% |
3.86% |
21.29% |
EPS Growth |
-77.61% |
12.18% |
36.84% |
Operating Cash Flow Growth |
-19.32% |
-7.81% |
15.75% |
Free Cash Flow Firm Growth |
-32.49% |
2.80% |
16.57% |
Invested Capital Growth |
-14.53% |
-18.06% |
-18.13% |
Revenue Q/Q Growth |
-99.79% |
-43.79% |
-48.84% |
EBITDA Q/Q Growth |
-49.03% |
3.55% |
8.98% |
EBIT Q/Q Growth |
-45.34% |
3.30% |
8.65% |
NOPAT Q/Q Growth |
-41.36% |
3.35% |
8.27% |
Net Income Q/Q Growth |
-43.21% |
4.90% |
9.12% |
EPS Q/Q Growth |
-44.24% |
9.91% |
14.29% |
Operating Cash Flow Q/Q Growth |
-8.17% |
3.41% |
7.83% |
Free Cash Flow Firm Q/Q Growth |
-35.30% |
5.52% |
4.45% |
Invested Capital Q/Q Growth |
-17.48% |
-25.19% |
-18.77% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
-211,977.56% |
-348,813.68% |
-1,197,636.36% |
Operating Margin |
-215,087.18% |
-344,986.32% |
-1,241,813.64% |
EBIT Margin |
-221,141.03% |
-363,760.00% |
-1,259,631.82% |
Profit (Net Income) Margin |
-218,214.10% |
-344,489.47% |
-1,170,863.64% |
Tax Burden Percent |
100.00% |
100.00% |
100.17% |
Interest Burden Percent |
98.68% |
94.70% |
92.79% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-296.16% |
-345.03% |
-351.15% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-281.43% |
-326.32% |
-335.08% |
Return on Net Nonoperating Assets (RNNOA) |
253.40% |
289.52% |
296.02% |
Return on Equity (ROE) |
-42.76% |
-55.51% |
-55.13% |
Cash Return on Invested Capital (CROIC) |
-280.49% |
-325.17% |
-331.21% |
Operating Return on Assets (OROA) |
-36.85% |
-47.20% |
-46.51% |
Return on Assets (ROA) |
-36.36% |
-44.70% |
-43.24% |
Return on Common Equity (ROCE) |
-42.76% |
-55.51% |
-55.13% |
Return on Equity Simple (ROE_SIMPLE) |
-51.05% |
-63.89% |
-61.01% |
Net Operating Profit after Tax (NOPAT) |
-235 |
-229 |
-191 |
NOPAT Margin |
-150,561.03% |
-241,490.42% |
-869,269.55% |
Net Nonoperating Expense Percent (NNEP) |
-14.73% |
-18.71% |
-16.08% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-44.79% |
-45.30% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
50,836.54% |
75,445.26% |
296,386.36% |
R&D to Revenue |
164,350.64% |
255,698.95% |
874,086.36% |
Operating Expenses to Revenue |
215,187.18% |
345,086.32% |
1,241,913.64% |
Earnings before Interest and Taxes (EBIT) |
-345 |
-346 |
-277 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-331 |
-331 |
-263 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.36 |
1.05 |
1.06 |
Price to Tangible Book Value (P/TBV) |
1.36 |
1.05 |
1.06 |
Price to Revenue (P/Rev) |
5,814.63 |
5,685.98 |
20,300.07 |
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) |
4.29 |
1.47 |
1.50 |
Enterprise Value to Revenue (EV/Rev) |
2,008.29 |
924.49 |
3,338.75 |
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 |
0.00 |
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 |
-0.90 |
-0.89 |
-0.88 |
Leverage Ratio |
1.18 |
1.24 |
1.28 |
Compound Leverage Factor |
1.16 |
1.18 |
1.18 |
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% |
0.00% |
0.00% |
Common Equity to Total Capital |
100.00% |
100.00% |
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 |
0.72 |
-1.91 |
-3.61 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
9.84 |
12.38 |
8.54 |
Quick Ratio |
9.63 |
12.10 |
8.23 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-222 |
-216 |
-180 |
Operating Cash Flow to CapEx |
-4,248.10% |
-15,681.60% |
-28,861.67% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-996.57 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-1,106.63 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-1,110.46 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
73 |
60 |
49 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
-12 |
-13 |
-11 |
Enterprise Value (EV) |
313 |
88 |
73 |
Market Capitalization |
907 |
540 |
447 |
Book Value per Share |
$4.62 |
$3.04 |
$2.01 |
Tangible Book Value per Share |
$4.62 |
$3.04 |
$2.01 |
Total Capital |
667 |
512 |
422 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-594 |
-452 |
-373 |
Capital Expenditures (CapEx) |
5.19 |
1.52 |
0.69 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-42 |
-27 |
-25 |
Debt-free Net Working Capital (DFNWC) |
475 |
422 |
268 |
Net Working Capital (NWC) |
475 |
422 |
268 |
Net Nonoperating Expense (NNE) |
106 |
98 |
66 |
Net Nonoperating Obligations (NNO) |
-594 |
-452 |
-373 |
Total Depreciation and Amortization (D&A) |
14 |
14 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
-27,066.67% |
-28,064.21% |
-111,877.27% |
Debt-free Net Working Capital to Revenue |
304,548.72% |
444,248.42% |
1,217,559.09% |
Net Working Capital to Revenue |
304,548.72% |
444,248.42% |
1,217,559.09% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
($2.09) |
($1.32) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
156.93M |
194.81M |
Adjusted Diluted Earnings per Share |
$0.00 |
($2.09) |
($1.32) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
156.93M |
194.81M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
169.09M |
217.26M |
Normalized Net Operating Profit after Tax (NOPAT) |
-235 |
-220 |
-180 |
Normalized NOPAT Margin |
-150,561.03% |
-231,730.95% |
-819,260.91% |
Pre Tax Income Margin |
-218,214.10% |
-344,489.47% |
-1,168,850.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
-1,531.04 |
NOPAT to Interest Expense |
0.00 |
0.00 |
-1,056.57 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-1,534.88 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-1,060.41 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |