Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,517.09% |
229.74% |
EBITDA Growth |
|
0.00% |
-119.43% |
-220.43% |
-49.43% |
-46.77% |
20.98% |
43.48% |
EBIT Growth |
|
0.00% |
-118.10% |
-223.07% |
-52.09% |
-43.35% |
22.48% |
44.01% |
NOPAT Growth |
|
0.00% |
-118.56% |
-216.81% |
-51.14% |
-46.05% |
20.07% |
46.75% |
Net Income Growth |
|
0.00% |
-118.10% |
-223.07% |
-52.09% |
-50.93% |
15.83% |
46.58% |
EPS Growth |
|
0.00% |
-46.68% |
83.32% |
-10.00% |
-35.41% |
33.22% |
69.31% |
Operating Cash Flow Growth |
|
0.00% |
-204.13% |
-163.87% |
-54.49% |
-47.58% |
4.14% |
54.60% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-163.55% |
-76.49% |
-60.05% |
16.05% |
42.94% |
Invested Capital Growth |
|
0.00% |
0.00% |
-7,897.97% |
-20.91% |
81.30% |
609.07% |
104.59% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
408.41% |
21.54% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-18.44% |
-22.12% |
1.07% |
3.13% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-18.81% |
-22.05% |
2.06% |
2.83% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-18.23% |
-21.98% |
0.94% |
2.92% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-18.81% |
-22.05% |
-0.22% |
2.14% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
60.21% |
-21.51% |
4.23% |
13.90% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-16.22% |
-12.31% |
-8.12% |
5.66% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.29% |
-8.62% |
6.89% |
-921.49% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
7.69% |
-219.31% |
67.45% |
-9.16% |
20.29% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
79.54% |
91.63% |
90.27% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,060.91% |
-393.89% |
-67.52% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,183.04% |
-404.49% |
-65.33% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,025.12% |
-384.72% |
-65.33% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,449.76% |
-439.79% |
-71.25% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.20% |
90.02% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
105.29% |
112.96% |
121.16% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,375.88% |
-333.80% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,310.14% |
-281.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,200.09% |
220.04% |
Return on Equity (ROE) |
|
0.00% |
-41.39% |
-72.93% |
-72.62% |
-122.80% |
-175.79% |
-113.76% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-30,852.18% |
0.00% |
0.00% |
0.00% |
-1,074.23% |
-402.47% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-69.00% |
-58.01% |
-37.20% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-72.65% |
-66.31% |
-40.58% |
Return on Common Equity (ROCE) |
|
0.00% |
26.53% |
-40.30% |
-72.62% |
-122.80% |
-175.79% |
-113.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
64.58% |
-50.14% |
-69.32% |
-148.61% |
-295.65% |
-88.89% |
Net Operating Profit after Tax (NOPAT) |
|
-14 |
-30 |
-96 |
-145 |
-211 |
-169 |
-90 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,728.13% |
-283.14% |
-45.73% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-23.31% |
-20.67% |
-20.52% |
-37.91% |
-65.74% |
-52.15% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-51.83% |
-58.10% |
-33.95% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.46% |
8.37% |
9.73% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
3,313.19% |
310.61% |
116.71% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4,949.40% |
185.51% |
38.88% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
8,262.59% |
496.12% |
155.60% |
Earnings before Interest and Taxes (EBIT) |
|
-19 |
-42 |
-136 |
-206 |
-296 |
-229 |
-128 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
-42 |
-135 |
-202 |
-297 |
-235 |
-133 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.54 |
3.50 |
4.30 |
3.44 |
10.35 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.54 |
3.50 |
4.46 |
3.71 |
11.01 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
244.64 |
5.11 |
8.30 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1,140.11 |
0.00 |
0.00 |
0.00 |
13.23 |
41.72 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
186.84 |
3.92 |
7.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.24 |
0.94 |
2.28 |
0.68 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.24 |
0.94 |
2.28 |
0.68 |
Financial Leverage |
|
0.00 |
-1.00 |
-1.04 |
-1.06 |
-1.04 |
-0.95 |
-0.78 |
Leverage Ratio |
|
0.00 |
1.05 |
1.09 |
1.24 |
1.69 |
2.65 |
2.80 |
Compound Leverage Factor |
|
0.00 |
1.05 |
1.09 |
1.24 |
1.78 |
2.99 |
3.40 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
19.55% |
48.55% |
69.47% |
40.49% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
19.55% |
48.55% |
69.47% |
40.49% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
164.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-64.09% |
100.00% |
80.45% |
51.45% |
30.53% |
59.51% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.36 |
-0.67 |
-0.86 |
-0.81 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.56 |
0.72 |
0.30 |
0.91 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.36 |
-0.67 |
-0.86 |
-0.81 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.50 |
-0.94 |
-1.20 |
-1.19 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.19 |
1.01 |
0.42 |
1.35 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.50 |
-0.94 |
-1.20 |
-1.19 |
Altman Z-Score |
|
0.00 |
16.20 |
25.28 |
3.68 |
-1.08 |
-4.35 |
0.84 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
164.09% |
44.75% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
20.33 |
12.96 |
12.09 |
11.57 |
7.08 |
4.15 |
Quick Ratio |
|
0.00 |
19.34 |
12.58 |
11.61 |
11.06 |
6.38 |
3.72 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-30 |
-80 |
-141 |
-226 |
-190 |
-108 |
Operating Cash Flow to CapEx |
|
0.00% |
-14,520.68% |
-35,212.77% |
-17,550.45% |
-77,391.89% |
-57,723.60% |
-78,432.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-14.45 |
-6.39 |
-3.99 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-16.47 |
-8.32 |
-4.13 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-16.49 |
-8.33 |
-4.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.15 |
0.57 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.48 |
3.98 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
1.38 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.78 |
34.86 |
152.36 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.48 |
1.46 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
104.91 |
91.81 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
755.62 |
263.90 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3,916.25 |
761.87 |
250.09 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3,916.25 |
98.65 |
105.62 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.20 |
-15 |
-19 |
-3.47 |
18 |
36 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.33 |
8.39 |
7.30 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.20 |
-16 |
-3.21 |
15 |
21 |
18 |
Enterprise Value (EV) |
|
0.00 |
225 |
941 |
727 |
689 |
234 |
1,509 |
Market Capitalization |
|
159 |
159 |
1,227 |
1,043 |
902 |
305 |
1,630 |
Book Value per Share |
|
$0.00 |
($35.28) |
$6.20 |
$5.92 |
$3.44 |
$0.94 |
$1.35 |
Tangible Book Value per Share |
|
$0.00 |
($35.28) |
$6.20 |
$5.92 |
$3.32 |
$0.87 |
$1.27 |
Total Capital |
|
0.00 |
101 |
271 |
370 |
407 |
290 |
265 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
72 |
198 |
202 |
107 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
72 |
198 |
202 |
107 |
Net Debt |
|
0.00 |
-101 |
-286 |
-316 |
-213 |
-71 |
-121 |
Capital Expenditures (CapEx) |
|
0.00 |
0.30 |
0.32 |
1.00 |
0.33 |
0.43 |
0.14 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.03 |
-16 |
-19 |
-11 |
11 |
26 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
101 |
270 |
369 |
400 |
284 |
255 |
Net Working Capital (NWC) |
|
0.00 |
101 |
270 |
369 |
400 |
284 |
255 |
Net Nonoperating Expense (NNE) |
|
5.44 |
12 |
40 |
62 |
100 |
93 |
50 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-101 |
-286 |
-316 |
-213 |
-71 |
-121 |
Total Depreciation and Amortization (D&A) |
|
-0.01 |
-0.29 |
0.19 |
3.91 |
-1.32 |
-5.47 |
-4.30 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-304.50% |
18.42% |
13.35% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
10,840.99% |
476.06% |
129.65% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
10,840.99% |
476.06% |
129.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.80) |
($4.18) |
($5.66) |
$0.00 |
($1.16) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
50.08M |
49.41M |
55.03M |
0.00 |
120.96M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.80) |
($4.18) |
($5.66) |
$0.00 |
($1.16) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
50.08M |
49.41M |
55.03M |
0.00 |
120.96M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
35.67M |
50.38M |
61.08M |
0.00 |
118.64M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-30 |
-96 |
-145 |
-211 |
-169 |
-90 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,728.13% |
-283.14% |
-45.73% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,449.76% |
-434.57% |
-79.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-18.90 |
-7.72 |
-4.73 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.49 |
-5.68 |
-3.31 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-18.92 |
-7.73 |
-4.73 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.51 |
-5.69 |
-3.31 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |