Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
8.13% |
97.02% |
43.30% |
EBITDA Growth |
0.00% |
-171.42% |
-142.93% |
18.01% |
EBIT Growth |
0.00% |
-173.25% |
-160.41% |
16.54% |
NOPAT Growth |
0.00% |
-190.93% |
-143.07% |
4.22% |
Net Income Growth |
0.00% |
-169.28% |
-157.08% |
19.03% |
EPS Growth |
0.00% |
0.00% |
0.00% |
100.00% |
Operating Cash Flow Growth |
0.00% |
391.28% |
175.77% |
-559.73% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-621.19% |
104.92% |
Invested Capital Growth |
0.00% |
0.00% |
329.48% |
-33.82% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
35.93% |
22.67% |
32.75% |
52.27% |
EBITDA Margin |
-21.32% |
-53.52% |
-65.98% |
-37.75% |
Operating Margin |
-22.81% |
-61.39% |
-75.73% |
-50.62% |
EBIT Margin |
-22.41% |
-56.63% |
-74.85% |
-43.59% |
Profit (Net Income) Margin |
-24.19% |
-60.24% |
-78.61% |
-44.42% |
Tax Burden Percent |
102.57% |
102.83% |
103.84% |
100.00% |
Interest Burden Percent |
105.25% |
103.46% |
101.15% |
101.90% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-94.18% |
-30.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-11.51% |
-25.38% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
4.09% |
15.14% |
Return on Equity (ROE) |
0.00% |
63.06% |
-90.10% |
-15.49% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-170.15% |
10.08% |
Operating Return on Assets (OROA) |
0.00% |
-38.18% |
-27.63% |
-10.77% |
Return on Assets (ROA) |
0.00% |
-40.62% |
-29.02% |
-10.97% |
Return on Common Equity (ROCE) |
0.00% |
63.06% |
-90.10% |
-15.49% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
63.06% |
-35.25% |
-10.63% |
Net Operating Profit after Tax (NOPAT) |
-0.08 |
-0.24 |
-0.59 |
-0.56 |
NOPAT Margin |
-15.97% |
-42.97% |
-53.01% |
-35.43% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-45.59% |
-82.67% |
-5.25% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
68.98% |
-21.97% |
-8.23% |
Cost of Revenue to Revenue |
64.07% |
77.33% |
67.25% |
47.73% |
SG&A Expenses to Revenue |
58.75% |
84.05% |
81.17% |
94.17% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
58.75% |
84.05% |
108.49% |
102.89% |
Earnings before Interest and Taxes (EBIT) |
-0.12 |
-0.32 |
-0.83 |
-0.69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.11 |
-0.30 |
-0.73 |
-0.60 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
13.52 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
18.68 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
56.49 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
57.78 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
53.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
456.58 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
-0.35 |
0.08 |
0.03 |
Long-Term Debt to Equity |
0.00 |
-0.35 |
0.05 |
0.02 |
Financial Leverage |
0.00 |
0.79 |
-0.35 |
-0.60 |
Leverage Ratio |
0.00 |
-1.55 |
3.10 |
1.41 |
Compound Leverage Factor |
0.00 |
-1.61 |
3.14 |
1.44 |
Debt to Total Capital |
0.00% |
-53.36% |
7.59% |
2.90% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
2.68% |
1.12% |
Long-Term Debt to Total Capital |
0.00% |
-53.36% |
4.90% |
1.78% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
153.36% |
92.41% |
97.10% |
Debt to EBITDA |
0.00 |
-0.62 |
-0.28 |
-0.33 |
Net Debt to EBITDA |
0.00 |
0.56 |
0.36 |
8.63 |
Long-Term Debt to EBITDA |
0.00 |
-0.62 |
-0.18 |
-0.20 |
Debt to NOPAT |
0.00 |
-0.77 |
-0.35 |
-0.35 |
Net Debt to NOPAT |
0.00 |
0.70 |
0.44 |
9.20 |
Long-Term Debt to NOPAT |
0.00 |
-0.77 |
-0.22 |
-0.22 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
51.54 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
0.67 |
1.27 |
6.37 |
Quick Ratio |
0.00 |
0.31 |
0.19 |
6.28 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
0.72 |
-3.77 |
0.19 |
Operating Cash Flow to CapEx |
-3,561.51% |
6,135.49% |
8,871.75% |
-57,150.57% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
65.50 |
-395.51 |
14.10 |
Operating Cash Flow to Interest Expense |
-11.14 |
18.03 |
57.61 |
-191.85 |
Operating Cash Flow Less CapEx to Interest Expense |
-11.45 |
17.74 |
56.96 |
-192.19 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.67 |
0.37 |
0.25 |
Accounts Receivable Turnover |
0.00 |
982.94 |
68.93 |
16.25 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
131.93 |
196.28 |
191.82 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.37 |
5.30 |
22.46 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.37 |
5.30 |
22.46 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
-0.96 |
2.21 |
1.47 |
Invested Capital Turnover |
0.00 |
-1.17 |
1.78 |
0.86 |
Increase / (Decrease) in Invested Capital |
0.00 |
-0.96 |
3.18 |
-0.75 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
85 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
90 |
Book Value per Share |
$0.00 |
($26.90) |
$0.19 |
$0.50 |
Tangible Book Value per Share |
$0.00 |
($26.90) |
$0.04 |
$0.36 |
Total Capital |
0.00 |
-0.35 |
2.68 |
6.84 |
Total Debt |
0.00 |
0.19 |
0.20 |
0.20 |
Total Long-Term Debt |
0.00 |
0.19 |
0.13 |
0.12 |
Net Debt |
0.00 |
-0.17 |
-0.26 |
-5.18 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.01 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.73 |
0.30 |
-0.56 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
-0.37 |
0.76 |
4.82 |
Net Working Capital (NWC) |
0.00 |
-0.37 |
0.69 |
4.74 |
Net Nonoperating Expense (NNE) |
0.04 |
0.10 |
0.28 |
0.14 |
Net Nonoperating Obligations (NNO) |
0.00 |
-0.43 |
-0.26 |
-5.18 |
Total Depreciation and Amortization (D&A) |
0.01 |
0.02 |
0.10 |
0.09 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-129.94% |
27.16% |
-35.38% |
Debt-free Net Working Capital to Revenue |
0.00% |
-66.57% |
68.93% |
302.92% |
Net Working Capital to Revenue |
0.00% |
-66.57% |
62.46% |
298.11% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.07) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
13.25M |
15.26M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.75) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.17M |
14.93M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
13.25M |
15.26M |
Normalized Net Operating Profit after Tax (NOPAT) |
-0.08 |
-0.24 |
-0.59 |
-0.56 |
Normalized NOPAT Margin |
-15.97% |
-42.97% |
-53.01% |
-35.43% |
Pre Tax Income Margin |
-23.59% |
-58.59% |
-75.70% |
-44.42% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
-19.03 |
-28.90 |
-87.20 |
-52.72 |
NOPAT to Interest Expense |
-13.57 |
-21.93 |
-61.76 |
-42.85 |
EBIT Less CapEx to Interest Expense |
-19.35 |
-29.20 |
-87.85 |
-53.05 |
NOPAT Less CapEx to Interest Expense |
-13.88 |
-22.23 |
-62.41 |
-43.19 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |