Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
39.69% |
-16.89% |
106.68% |
-41.02% |
35.86% |
172.96% |
-73.30% |
496.00% |
EBITDA Growth |
|
0.00% |
-61.00% |
-131.32% |
-164.09% |
-17.67% |
17.01% |
-0.17% |
-27.12% |
-37.71% |
EBIT Growth |
|
0.00% |
-62.66% |
-128.65% |
-164.27% |
-17.83% |
14.75% |
0.57% |
-25.09% |
-36.96% |
NOPAT Growth |
|
0.00% |
-62.90% |
-145.68% |
-153.88% |
-15.12% |
16.11% |
-1.67% |
-25.31% |
-34.35% |
Net Income Growth |
|
0.00% |
-57.19% |
-126.85% |
-176.75% |
-14.73% |
0.00% |
-4.75% |
-40.01% |
-5.89% |
EPS Growth |
|
0.00% |
-13.49% |
0.70% |
-102.82% |
4.17% |
28.62% |
20.30% |
23.57% |
28.33% |
Operating Cash Flow Growth |
|
0.00% |
-66.11% |
-92.77% |
-221.79% |
-16.04% |
-0.09% |
4.71% |
-29.63% |
-41.68% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-117.53% |
-163.99% |
0.03% |
65.12% |
69.95% |
-493.33% |
-67.54% |
Invested Capital Growth |
|
0.00% |
0.00% |
144.23% |
182.39% |
28.88% |
-95.27% |
-3,280.30% |
-53.25% |
-25.81% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.29% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.51% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.43% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10.32% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.34% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.51% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.59% |
-6.78% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.71% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-12.52% |
EBITDA Margin |
|
-1,148.84% |
-1,324.10% |
-3,685.43% |
-4,709.04% |
-9,395.63% |
-5,739.27% |
-2,106.10% |
-10,027.97% |
-2,316.99% |
Operating Margin |
|
-1,186.14% |
-1,383.23% |
-4,089.05% |
-5,022.83% |
-9,804.37% |
-6,053.65% |
-2,254.84% |
-10,583.10% |
-2,385.63% |
EBIT Margin |
|
-1,188.28% |
-1,383.70% |
-3,806.89% |
-4,867.61% |
-9,725.54% |
-6,102.27% |
-2,222.80% |
-10,414.61% |
-2,393.23% |
Profit (Net Income) Margin |
|
-1,035.48% |
-1,165.21% |
-3,180.60% |
-4,258.91% |
-8,285.36% |
-6,098.54% |
-2,340.24% |
-12,272.26% |
-2,180.45% |
Tax Burden Percent |
|
87.60% |
84.38% |
86.01% |
89.09% |
85.47% |
100.04% |
100.18% |
99.99% |
100.70% |
Interest Burden Percent |
|
99.48% |
99.80% |
97.14% |
98.20% |
99.68% |
99.90% |
105.09% |
117.85% |
90.48% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-520.90% |
-371.76% |
-347.88% |
-236.93% |
-337.03% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-516.00% |
-369.23% |
-337.80% |
-223.58% |
-318.37% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
493.23% |
347.91% |
297.07% |
175.80% |
282.73% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-27.67% |
-23.85% |
-50.81% |
-61.13% |
-54.30% |
-48.64% |
-101.61% |
-81.91% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-720.90% |
-455.56% |
-443.28% |
-262.17% |
-155.08% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-15.76% |
-26.59% |
-50.76% |
-55.81% |
-40.64% |
-31.56% |
-40.86% |
-41.83% |
Return on Assets (ROA) |
|
0.00% |
-13.27% |
-22.22% |
-44.41% |
-47.54% |
-40.61% |
-33.23% |
-48.14% |
-38.11% |
Return on Common Equity (ROCE) |
|
0.00% |
-27.67% |
-23.85% |
-50.81% |
-61.13% |
-54.30% |
-48.64% |
-101.61% |
-81.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-13.83% |
-19.24% |
-48.60% |
-67.65% |
-45.35% |
-49.83% |
-186.93% |
-51.64% |
Net Operating Profit after Tax (NOPAT) |
|
-10 |
-16 |
-40 |
-102 |
-118 |
-99 |
-100 |
-126 |
-169 |
NOPAT Margin |
|
-830.30% |
-968.26% |
-2,862.34% |
-3,515.98% |
-6,863.06% |
-4,237.55% |
-1,578.39% |
-7,408.17% |
-1,669.94% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-4.89% |
-2.53% |
-10.08% |
-13.35% |
-18.66% |
-13.97% |
-26.51% |
-12.45% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-112.84% |
-39.55% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
112.52% |
SG&A Expenses to Revenue |
|
425.08% |
537.45% |
1,619.76% |
1,356.67% |
2,039.18% |
1,367.60% |
501.56% |
2,752.94% |
998.87% |
R&D to Revenue |
|
861.06% |
945.78% |
2,569.30% |
3,625.10% |
7,865.19% |
4,757.04% |
1,845.19% |
7,684.39% |
1,367.94% |
Operating Expenses to Revenue |
|
1,286.14% |
1,483.23% |
4,189.05% |
5,122.83% |
9,904.37% |
6,153.65% |
2,354.84% |
10,683.10% |
2,373.11% |
Earnings before Interest and Taxes (EBIT) |
|
-14 |
-23 |
-54 |
-142 |
-167 |
-142 |
-141 |
-177 |
-242 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-22 |
-52 |
-137 |
-161 |
-134 |
-134 |
-170 |
-234 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.05 |
1.16 |
2.08 |
1.91 |
0.87 |
0.58 |
10.05 |
1.46 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.05 |
1.16 |
2.08 |
1.92 |
0.87 |
0.58 |
10.05 |
1.51 |
Price to Revenue (P/Rev) |
|
123.76 |
88.60 |
192.34 |
182.23 |
234.49 |
116.60 |
27.16 |
659.89 |
61.80 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.18 |
3.47 |
7.34 |
4.43 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.09 |
37.92 |
109.52 |
144.64 |
0.00 |
0.00 |
518.35 |
3.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-0.96 |
-0.94 |
-0.88 |
-0.79 |
-0.89 |
-1.13 |
-1.52 |
-1.54 |
Leverage Ratio |
|
0.00 |
1.04 |
1.07 |
1.14 |
1.29 |
1.34 |
1.46 |
2.11 |
2.15 |
Compound Leverage Factor |
|
0.00 |
1.04 |
1.04 |
1.12 |
1.28 |
1.34 |
1.54 |
2.49 |
1.94 |
Debt to Total Capital |
|
0.00% |
0.53% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.53% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
99.47% |
99.88% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
6.08 |
4.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.05 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
8.32 |
5.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.05 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
15.00 |
7.21 |
4.79 |
-0.14 |
-0.24 |
-1.38 |
-1.54 |
-1.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
28.31 |
11.05 |
9.98 |
5.86 |
12.15 |
9.18 |
6.15 |
10.88 |
Quick Ratio |
|
0.00 |
27.23 |
10.32 |
8.43 |
4.56 |
10.87 |
8.25 |
5.36 |
9.68 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-49 |
-130 |
-130 |
-45 |
-14 |
-81 |
-136 |
Operating Cash Flow to CapEx |
|
-530.94% |
-568.85% |
-345.84% |
-553.32% |
-802.11% |
-1,330.71% |
-1,035.96% |
-1,325.20% |
-934.41% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-41.11 |
-1.53 |
-1.80 |
-14.60 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-106.66 |
-12.61 |
-3.23 |
-22.19 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-114.68 |
-13.83 |
-3.47 |
-24.57 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.27 |
0.11 |
0.12 |
0.05 |
0.07 |
0.19 |
0.05 |
0.24 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.99 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.21 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-33.21 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
6.29 |
15 |
43 |
56 |
2.64 |
-84 |
-129 |
-162 |
Invested Capital Turnover |
|
0.00 |
0.54 |
0.13 |
0.10 |
0.03 |
0.08 |
-0.16 |
-0.02 |
-0.07 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
6.29 |
9.08 |
28 |
13 |
-53 |
-87 |
-45 |
-33 |
Enterprise Value (EV) |
|
0.00 |
14 |
53 |
318 |
248 |
-39 |
-210 |
880 |
36 |
Market Capitalization |
|
150 |
150 |
271 |
530 |
402 |
272 |
173 |
1,120 |
625 |
Book Value per Share |
|
$0.00 |
$10.35 |
$7.37 |
$6.35 |
$4.67 |
$5.99 |
$3.29 |
$0.64 |
$1.61 |
Tangible Book Value per Share |
|
$0.00 |
$10.35 |
$7.37 |
$6.34 |
$4.67 |
$5.98 |
$3.29 |
$0.64 |
$1.56 |
Total Capital |
|
0.00 |
143 |
233 |
255 |
210 |
313 |
299 |
111 |
427 |
Total Debt |
|
0.00 |
0.76 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.76 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-136 |
-217 |
-211 |
-154 |
-311 |
-383 |
-240 |
-589 |
Capital Expenditures (CapEx) |
|
1.86 |
2.88 |
9.12 |
18 |
15 |
8.86 |
11 |
11 |
22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.38 |
-5.67 |
13 |
9.27 |
7.73 |
-3.36 |
-9.77 |
11 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
137 |
212 |
224 |
163 |
318 |
379 |
231 |
600 |
Net Working Capital (NWC) |
|
0.00 |
137 |
212 |
224 |
163 |
318 |
379 |
231 |
600 |
Net Nonoperating Expense (NNE) |
|
2.49 |
3.33 |
4.48 |
22 |
24 |
43 |
48 |
83 |
52 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-136 |
-217 |
-211 |
-154 |
-311 |
-383 |
-240 |
-589 |
Total Depreciation and Amortization (D&A) |
|
0.48 |
1.01 |
1.71 |
4.61 |
5.66 |
8.46 |
7.42 |
6.57 |
7.72 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
22.39% |
-402.63% |
441.61% |
540.23% |
331.55% |
-52.77% |
-575.38% |
106.11% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
8,118.67% |
15,059.70% |
7,712.24% |
9,524.78% |
13,665.28% |
5,965.49% |
13,578.62% |
5,930.69% |
Net Working Capital to Revenue |
|
0.00% |
8,118.67% |
15,059.70% |
7,712.24% |
9,524.78% |
13,665.28% |
5,965.49% |
13,578.62% |
5,930.69% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.42) |
($2.88) |
($2.76) |
($1.97) |
($1.57) |
($1.20) |
($0.86) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
40.15M |
44.98M |
52.35M |
72.08M |
94.99M |
173.94M |
255.16M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.42) |
($2.88) |
($2.76) |
($1.97) |
($1.57) |
($1.20) |
($0.86) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.15M |
44.98M |
52.35M |
72.08M |
94.99M |
173.94M |
255.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.42) |
($2.88) |
($2.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
31.56M |
43.07M |
51.56M |
90.91M |
173.07M |
265.93M |
266.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-16 |
-40 |
-99 |
-118 |
-98 |
-100 |
-123 |
-169 |
Normalized NOPAT Margin |
|
-830.30% |
-968.26% |
-2,862.34% |
-3,417.24% |
-6,863.06% |
-4,217.24% |
-1,572.72% |
-7,236.14% |
-1,665.54% |
Pre Tax Income Margin |
|
-1,182.10% |
-1,380.98% |
-3,698.01% |
-4,780.19% |
-9,694.29% |
-6,096.05% |
-2,335.96% |
-12,273.38% |
-2,165.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-128.67 |
-15.88 |
-3.92 |
-26.06 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-89.35 |
-11.27 |
-2.79 |
-18.18 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-136.69 |
-17.09 |
-4.17 |
-28.43 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-97.37 |
-12.49 |
-3.04 |
-20.56 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-5.73% |
-4.08% |
-8.06% |
-6.96% |
-0.44% |
-13.31% |