Growth Metrics |
- |
- |
- |
Revenue Growth |
-101.54% |
726.47% |
-95.31% |
EBITDA Growth |
9.06% |
-11.12% |
-9.19% |
EBIT Growth |
9.78% |
-9.10% |
-7.69% |
NOPAT Growth |
9.47% |
-9.33% |
-7.55% |
Net Income Growth |
12.75% |
-4.41% |
-7.48% |
EPS Growth |
22.98% |
8.29% |
19.28% |
Operating Cash Flow Growth |
20.01% |
-21.13% |
-5.33% |
Free Cash Flow Firm Growth |
30.93% |
-25.58% |
-9.00% |
Invested Capital Growth |
-69.65% |
-87.08% |
-582.84% |
Revenue Q/Q Growth |
-102.05% |
52.69% |
-61.54% |
EBITDA Q/Q Growth |
0.45% |
-15.49% |
7.50% |
EBIT Q/Q Growth |
0.85% |
-12.04% |
7.91% |
NOPAT Q/Q Growth |
1.01% |
-12.33% |
7.82% |
Net Income Q/Q Growth |
2.56% |
-12.72% |
8.17% |
EPS Q/Q Growth |
4.74% |
-5.06% |
14.10% |
Operating Cash Flow Q/Q Growth |
6.93% |
1.01% |
-2.22% |
Free Cash Flow Firm Q/Q Growth |
14.91% |
4.78% |
-6.55% |
Invested Capital Q/Q Growth |
-35.37% |
-95.38% |
-1,479.08% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
0.00% |
100.00% |
100.00% |
EBITDA Margin |
0.00% |
-22,947.65% |
-533,680.00% |
Operating Margin |
0.00% |
-22,518.54% |
-515,860.00% |
EBIT Margin |
0.00% |
-22,479.58% |
-515,620.00% |
Profit (Net Income) Margin |
0.00% |
-20,762.21% |
-475,295.00% |
Tax Burden Percent |
99.77% |
100.00% |
100.00% |
Interest Burden Percent |
96.74% |
92.36% |
92.18% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
-2,397.80% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-2,386.40% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2,351.17% |
0.00% |
Return on Equity (ROE) |
-44.07% |
-46.63% |
-59.86% |
Cash Return on Invested Capital (CROIC) |
-469.71% |
-2,243.57% |
0.00% |
Operating Return on Assets (OROA) |
0.00% |
-45.87% |
-58.94% |
Return on Assets (ROA) |
0.00% |
-42.36% |
-54.33% |
Return on Common Equity (ROCE) |
-44.07% |
-46.63% |
-59.86% |
Return on Equity Simple (ROE_SIMPLE) |
-45.72% |
-45.57% |
-76.97% |
Net Operating Profit after Tax (NOPAT) |
-61 |
-67 |
-72 |
NOPAT Margin |
0.00% |
-15,762.98% |
-361,102.00% |
Net Nonoperating Expense Percent (NNEP) |
-12.83% |
-11.40% |
-14.27% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-34.60% |
-58.47% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
4,257.51% |
104,830.00% |
R&D to Revenue |
0.00% |
15,445.77% |
411,130.00% |
Operating Expenses to Revenue |
0.00% |
22,618.54% |
515,960.00% |
Earnings before Interest and Taxes (EBIT) |
-88 |
-96 |
-103 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-88 |
-98 |
-107 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
4.36 |
3.11 |
4.15 |
Price to Tangible Book Value (P/TBV) |
4.68 |
3.11 |
4.15 |
Price to Revenue (P/Rev) |
0.00 |
1,418.90 |
25,640.43 |
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) |
125.76 |
634.31 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
954.45 |
19,043.78 |
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 |
-0.94 |
-0.99 |
-1.01 |
Leverage Ratio |
1.11 |
1.10 |
1.10 |
Compound Leverage Factor |
1.07 |
1.02 |
1.02 |
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 |
19.49 |
18.45 |
12.48 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
11.31 |
17.26 |
13.11 |
Quick Ratio |
10.85 |
16.38 |
12.65 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-50 |
-63 |
-68 |
Operating Cash Flow to CapEx |
-49,671.43% |
-161,297.87% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-6,254.25 |
-1,795.18 |
-7,609.38 |
Operating Cash Flow to Interest Expense |
-7,823.25 |
-2,166.00 |
-8,872.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-7,839.00 |
-2,167.34 |
-8,872.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.66 |
0.02 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.49 |
0.04 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
550.07 |
15,101.88 |
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 |
550.07 |
15,101.88 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
4.96 |
0.64 |
-3.10 |
Invested Capital Turnover |
0.00 |
0.15 |
-0.02 |
Increase / (Decrease) in Invested Capital |
-11 |
-4.32 |
-3.74 |
Enterprise Value (EV) |
624 |
407 |
381 |
Market Capitalization |
809 |
604 |
513 |
Book Value per Share |
$3.77 |
$3.61 |
$1.74 |
Tangible Book Value per Share |
$3.52 |
$3.61 |
$1.74 |
Total Capital |
185 |
194 |
124 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-185 |
-198 |
-132 |
Capital Expenditures (CapEx) |
0.13 |
0.05 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-9.16 |
-0.37 |
-5.15 |
Debt-free Net Working Capital (DFNWC) |
176 |
197 |
127 |
Net Working Capital (NWC) |
176 |
197 |
127 |
Net Nonoperating Expense (NNE) |
23 |
21 |
23 |
Net Nonoperating Obligations (NNO) |
-180 |
-193 |
-127 |
Total Depreciation and Amortization (D&A) |
-0.21 |
-1.99 |
-3.61 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-87.56% |
-25,735.00% |
Debt-free Net Working Capital to Revenue |
0.00% |
46,357.51% |
633,930.00% |
Net Working Capital to Revenue |
0.00% |
46,357.51% |
633,930.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.81) |
($1.66) |
($1.34) |
Adjusted Weighted Average Basic Shares Outstanding |
46.93M |
53.25M |
71.00M |
Adjusted Diluted Earnings per Share |
($1.81) |
($1.66) |
($1.34) |
Adjusted Weighted Average Diluted Shares Outstanding |
46.93M |
53.25M |
71.00M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
49.28M |
70.90M |
77.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
-61 |
-58 |
-72 |
Normalized NOPAT Margin |
0.00% |
-13,722.30% |
-361,102.00% |
Pre Tax Income Margin |
0.00% |
-20,762.21% |
-475,295.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-10,971.50 |
-2,736.09 |
-11,458.22 |
NOPAT to Interest Expense |
-7,677.25 |
-1,918.58 |
-8,024.49 |
EBIT Less CapEx to Interest Expense |
-10,987.25 |
-2,737.43 |
-11,458.22 |
NOPAT Less CapEx to Interest Expense |
-7,693.00 |
-1,919.92 |
-8,024.49 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |