Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
547.94% |
198.92% |
5.54% |
EBITDA Growth |
|
0.00% |
-5,752.57% |
-88.11% |
-12.17% |
-214.09% |
EBIT Growth |
|
0.00% |
-6,072.29% |
-114.99% |
-172.92% |
-163.23% |
NOPAT Growth |
|
0.00% |
-6,194.58% |
-110.81% |
-124.77% |
48.72% |
Net Income Growth |
|
0.00% |
-4,042.61% |
-93.82% |
-228.18% |
-54.38% |
EPS Growth |
|
0.00% |
-7.89% |
-17.07% |
-172.92% |
11.45% |
Operating Cash Flow Growth |
|
0.00% |
-950.60% |
6,835.67% |
-76.51% |
-936.61% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-44.67% |
-82.13% |
-1,004.77% |
Invested Capital Growth |
|
0.00% |
1,461.32% |
115.10% |
84.63% |
589.64% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
35.51% |
0.00% |
-34.81% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.17% |
0.00% |
60.98% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-5.15% |
0.00% |
29.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.15% |
0.00% |
70.11% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-9.72% |
0.00% |
4.90% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-20.00% |
0.00% |
18.88% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-121.04% |
19.76% |
0.00% |
24.97% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.50% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
42.03% |
0.00% |
6.61% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
-11.19% |
19.87% |
10.41% |
29.64% |
EBITDA Margin |
|
0.00% |
-226.60% |
-65.79% |
-24.69% |
-24.14% |
Operating Margin |
|
0.00% |
-244.45% |
-79.53% |
-59.81% |
-11.68% |
EBIT Margin |
|
0.00% |
-239.70% |
-79.53% |
-72.62% |
-98.70% |
Profit (Net Income) Margin |
|
0.00% |
-275.24% |
-82.33% |
-90.39% |
-160.25% |
Tax Burden Percent |
|
100.00% |
107.22% |
98.87% |
100.06% |
146.03% |
Interest Burden Percent |
|
171.08% |
107.10% |
104.71% |
124.40% |
111.18% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-57.68% |
-41.06% |
-47.50% |
-1.73% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-14.33% |
-2,335.93% |
-212.61% |
-74.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
6.41% |
-20.19% |
-106.39% |
-59.19% |
Return on Equity (ROE) |
|
-4.53% |
-51.27% |
-61.25% |
-153.90% |
-60.92% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-233.61% |
-114.12% |
-106.97% |
-151.07% |
Operating Return on Assets (OROA) |
|
0.00% |
-30.35% |
-22.95% |
-23.42% |
-10.81% |
Return on Assets (ROA) |
|
0.00% |
-34.85% |
-23.76% |
-29.15% |
-17.55% |
Return on Common Equity (ROCE) |
|
2.81% |
-36.00% |
-54.20% |
-145.86% |
-50.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.99% |
-32.56% |
-76.63% |
-119.90% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-0.23 |
-15 |
-31 |
-69 |
-12 |
NOPAT Margin |
|
0.00% |
-171.11% |
-55.67% |
-41.86% |
-8.18% |
Net Nonoperating Expense Percent (NNEP) |
|
-3.53% |
-43.35% |
2,294.87% |
165.11% |
72.31% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-0.99% |
Cost of Revenue to Revenue |
|
0.00% |
111.19% |
80.13% |
89.59% |
70.36% |
SG&A Expenses to Revenue |
|
0.00% |
233.26% |
99.40% |
59.47% |
57.61% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
233.26% |
99.40% |
70.21% |
41.32% |
Earnings before Interest and Taxes (EBIT) |
|
-0.33 |
-20 |
-44 |
-120 |
-142 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.33 |
-19 |
-36 |
-41 |
-35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.55 |
0.67 |
0.32 |
2.76 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.55 |
0.67 |
0.32 |
2.76 |
Price to Revenue (P/Rev) |
|
0.00 |
4.68 |
0.72 |
0.24 |
9.53 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
16.62 |
0.32 |
0.81 |
0.55 |
1.81 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.80 |
1.50 |
0.63 |
14.96 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
1.41 |
7.60 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.17 |
0.09 |
1.10 |
0.72 |
1.09 |
Long-Term Debt to Equity |
|
0.00 |
0.07 |
0.98 |
0.64 |
1.07 |
Financial Leverage |
|
-0.76 |
-0.45 |
0.01 |
0.50 |
0.80 |
Leverage Ratio |
|
1.20 |
1.47 |
2.58 |
5.28 |
3.47 |
Compound Leverage Factor |
|
2.05 |
1.58 |
2.70 |
6.57 |
3.86 |
Debt to Total Capital |
|
14.54% |
8.36% |
52.31% |
41.77% |
52.06% |
Short-Term Debt to Total Capital |
|
14.54% |
1.54% |
5.44% |
4.70% |
0.78% |
Long-Term Debt to Total Capital |
|
0.00% |
6.82% |
46.87% |
37.07% |
51.28% |
Preferred Equity to Total Capital |
|
35.53% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
103.05% |
8.07% |
6.96% |
0.00% |
10.29% |
Common Equity to Total Capital |
|
-53.12% |
83.57% |
40.73% |
58.23% |
37.65% |
Debt to EBITDA |
|
-6.45 |
-0.37 |
-2.10 |
-2.19 |
-19.77 |
Net Debt to EBITDA |
|
29.05 |
1.63 |
-0.90 |
-1.59 |
-18.58 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.30 |
-1.88 |
-1.94 |
-19.47 |
Debt to NOPAT |
|
-9.19 |
-0.49 |
-2.48 |
-1.29 |
-58.36 |
Net Debt to NOPAT |
|
41.37 |
2.16 |
-1.07 |
-0.94 |
-54.84 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.40 |
-2.22 |
-1.15 |
-57.48 |
Altman Z-Score |
|
8.25 |
-0.44 |
-1.07 |
-1.28 |
0.05 |
Noncontrolling Interest Sharing Ratio |
|
162.16% |
29.78% |
11.51% |
5.22% |
17.93% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
4.70 |
1.39 |
0.40 |
0.08 |
0.77 |
Quick Ratio |
|
4.70 |
1.35 |
0.25 |
0.02 |
0.08 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-59 |
-86 |
-156 |
-1,031 |
Operating Cash Flow to CapEx |
|
-415.00% |
-1.59% |
44.74% |
11.31% |
-17.58% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-40.74 |
-41.32 |
-5.32 |
-64.78 |
Operating Cash Flow to Interest Expense |
|
-0.35 |
-0.60 |
28.32 |
0.47 |
-7.25 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.44 |
-38.41 |
-34.98 |
-3.69 |
-48.51 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.13 |
0.29 |
0.32 |
0.11 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
358.52 |
84.28 |
41.86 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.27 |
0.42 |
0.61 |
0.18 |
Accounts Payable Turnover |
|
0.00 |
1.41 |
4.51 |
2.42 |
0.58 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
1.02 |
4.33 |
8.72 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
259.35 |
81.02 |
150.79 |
633.31 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-259.35 |
-80.00 |
-146.46 |
-624.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
3.05 |
48 |
103 |
189 |
1,192 |
Invested Capital Turnover |
|
0.00 |
0.34 |
0.74 |
1.13 |
0.21 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
45 |
55 |
87 |
1,019 |
Enterprise Value (EV) |
|
51 |
15 |
83 |
105 |
2,157 |
Market Capitalization |
|
40 |
40 |
40 |
40 |
1,374 |
Book Value per Share |
|
($5.16) |
$0.73 |
$0.63 |
$1.02 |
$2.21 |
Tangible Book Value per Share |
|
($5.16) |
$0.73 |
$0.63 |
$1.02 |
$2.21 |
Total Capital |
|
15 |
86 |
146 |
214 |
1,322 |
Total Debt |
|
2.14 |
7.23 |
76 |
90 |
688 |
Total Long-Term Debt |
|
0.00 |
5.90 |
68 |
79 |
678 |
Net Debt |
|
-9.62 |
-32 |
33 |
65 |
647 |
Capital Expenditures (CapEx) |
|
0.02 |
55 |
131 |
122 |
657 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.36 |
-26 |
-105 |
-370 |
-159 |
Debt-free Net Working Capital (DFNWC) |
|
11 |
13 |
-62 |
-345 |
-117 |
Net Working Capital (NWC) |
|
9.26 |
11 |
-70 |
-355 |
-128 |
Net Nonoperating Expense (NNE) |
|
0.34 |
8.90 |
15 |
80 |
219 |
Net Nonoperating Obligations (NNO) |
|
-9.50 |
-32 |
33 |
64 |
558 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
1.12 |
7.61 |
79 |
108 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-305.31% |
-190.31% |
-223.39% |
-110.11% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
148.52% |
-111.64% |
-208.48% |
-81.29% |
Net Working Capital to Revenue |
|
0.00% |
132.93% |
-126.00% |
-214.57% |
-88.46% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.41) |
($0.49) |
($1.31) |
($1.16) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
57.12M |
93.98M |
114.06M |
201.19M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.41) |
($0.49) |
($1.31) |
($1.16) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
57.12M |
93.98M |
114.06M |
201.19M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
94.24M |
103.95M |
157.44M |
261.52M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.23 |
-15 |
-31 |
-68 |
-11 |
Normalized NOPAT Margin |
|
0.00% |
-171.11% |
-55.67% |
-40.86% |
-7.63% |
Pre Tax Income Margin |
|
0.00% |
-256.71% |
-83.28% |
-90.34% |
-109.74% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.41 |
-14.09 |
-21.24 |
-4.10 |
-8.94 |
NOPAT to Interest Expense |
|
-0.98 |
-10.06 |
-14.87 |
-2.36 |
-0.74 |
EBIT Less CapEx to Interest Expense |
|
-1.49 |
-51.90 |
-84.54 |
-8.26 |
-50.20 |
NOPAT Less CapEx to Interest Expense |
|
-1.07 |
-47.87 |
-78.17 |
-6.52 |
-42.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.13% |
Augmented Payout Ratio |
|
-240.32% |
-30.61% |
0.00% |
-0.19% |
-19.16% |