Growth Metrics |
- |
- |
- |
Revenue Growth |
941.85% |
886.81% |
-11.55% |
EBITDA Growth |
-46.14% |
20.82% |
-79.29% |
EBIT Growth |
-47.00% |
18.63% |
-77.25% |
NOPAT Growth |
-41.83% |
18.92% |
-76.78% |
Net Income Growth |
-44.93% |
23.20% |
-81.57% |
EPS Growth |
-35.63% |
29.66% |
-38.55% |
Operating Cash Flow Growth |
129.25% |
-620.61% |
-56.25% |
Free Cash Flow Firm Growth |
129.99% |
-573.31% |
-53.34% |
Invested Capital Growth |
-18,707.00% |
36.34% |
64.15% |
Revenue Q/Q Growth |
60.31% |
79.20% |
-4.12% |
EBITDA Q/Q Growth |
-5.01% |
23.30% |
-18.23% |
EBIT Q/Q Growth |
-5.34% |
22.20% |
-17.73% |
NOPAT Q/Q Growth |
-6.02% |
21.98% |
-17.75% |
Net Income Q/Q Growth |
-5.57% |
23.79% |
-18.63% |
EPS Q/Q Growth |
-4.42% |
28.45% |
-12.75% |
Operating Cash Flow Q/Q Growth |
-20.59% |
-22.44% |
-8.70% |
Free Cash Flow Firm Q/Q Growth |
36.53% |
-17.85% |
-4.58% |
Invested Capital Q/Q Growth |
4.62% |
37.30% |
54.78% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
-1,135.57% |
-91.12% |
-184.69% |
Operating Margin |
-1,163.93% |
-95.63% |
-191.13% |
EBIT Margin |
-1,156.46% |
-95.36% |
-191.09% |
Profit (Net Income) Margin |
-1,137.37% |
-88.52% |
-181.71% |
Tax Burden Percent |
100.12% |
100.00% |
100.28% |
Interest Burden Percent |
98.23% |
92.83% |
94.82% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
-134.49% |
-129.63% |
-48.16% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-64.55% |
-44.12% |
-37.13% |
Return on Assets (ROA) |
-63.48% |
-40.96% |
-35.31% |
Return on Common Equity (ROCE) |
-134.49% |
-129.63% |
-48.16% |
Return on Equity Simple (ROE_SIMPLE) |
-246.22% |
-98.61% |
-27.82% |
Net Operating Profit after Tax (NOPAT) |
-21 |
-17 |
-30 |
NOPAT Margin |
-814.75% |
-66.94% |
-133.79% |
Net Nonoperating Expense Percent (NNEP) |
-23.58% |
-13.97% |
-11.17% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-74.57% |
-20.48% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
408.86% |
50.87% |
66.76% |
R&D to Revenue |
855.07% |
144.76% |
224.37% |
Operating Expenses to Revenue |
1,265.28% |
195.65% |
291.63% |
Earnings before Interest and Taxes (EBIT) |
-30 |
-24 |
-43 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-29 |
-23 |
-41 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
8.27 |
6.66 |
4.31 |
Price to Tangible Book Value (P/TBV) |
8.27 |
6.66 |
4.31 |
Price to Revenue (P/Rev) |
38.19 |
5.98 |
28.18 |
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) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
23.28 |
4.41 |
21.37 |
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) |
12.08 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
10.61 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.29 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.29 |
0.00 |
0.00 |
Financial Leverage |
-1.62 |
-2.26 |
-1.14 |
Leverage Ratio |
2.12 |
3.16 |
1.36 |
Compound Leverage Factor |
2.08 |
2.94 |
1.29 |
Debt to Total Capital |
22.27% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
22.27% |
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 |
77.73% |
100.00% |
100.00% |
Debt to EBITDA |
-0.12 |
0.00 |
0.00 |
Net Debt to EBITDA |
1.31 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
-0.12 |
0.00 |
0.00 |
Debt to NOPAT |
-0.16 |
0.00 |
0.00 |
Net Debt to NOPAT |
1.83 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
-0.16 |
0.00 |
0.00 |
Altman Z-Score |
-3.74 |
-1.82 |
13.72 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.82 |
1.63 |
7.77 |
Quick Ratio |
1.76 |
1.26 |
7.21 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
5.60 |
-26 |
-41 |
Operating Cash Flow to CapEx |
245.80% |
-1,951.46% |
-3,427.61% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.06 |
0.46 |
0.19 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.80 |
4.96 |
4.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
-27 |
-17 |
-6.05 |
Invested Capital Turnover |
-0.19 |
-1.16 |
-1.94 |
Increase / (Decrease) in Invested Capital |
-26 |
9.64 |
11 |
Enterprise Value (EV) |
59 |
111 |
476 |
Market Capitalization |
97 |
151 |
627 |
Book Value per Share |
$0.47 |
$0.73 |
$3.20 |
Tangible Book Value per Share |
$0.47 |
$0.73 |
$3.20 |
Total Capital |
15 |
23 |
145 |
Total Debt |
3.38 |
0.00 |
0.00 |
Total Long-Term Debt |
3.38 |
0.00 |
0.00 |
Net Debt |
-38 |
-39 |
-152 |
Capital Expenditures (CapEx) |
2.00 |
1.31 |
1.17 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-22 |
-20 |
-9.16 |
Debt-free Net Working Capital (DFNWC) |
19 |
20 |
142 |
Net Working Capital (NWC) |
19 |
20 |
142 |
Net Nonoperating Expense (NNE) |
8.23 |
5.43 |
11 |
Net Nonoperating Obligations (NNO) |
-38 |
-39 |
-152 |
Total Depreciation and Amortization (D&A) |
0.53 |
1.07 |
1.43 |
Debt-free, Cash-free Net Working Capital to Revenue |
-866.92% |
-79.05% |
-41.12% |
Debt-free Net Working Capital to Revenue |
756.51% |
77.79% |
639.23% |
Net Working Capital to Revenue |
756.51% |
77.79% |
639.23% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.18) |
($0.83) |
($1.15) |
Adjusted Weighted Average Basic Shares Outstanding |
24.55M |
26.78M |
35.22M |
Adjusted Diluted Earnings per Share |
($1.18) |
($0.83) |
($1.15) |
Adjusted Weighted Average Diluted Shares Outstanding |
24.55M |
26.78M |
35.22M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
25.26M |
31.40M |
45.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
-21 |
-17 |
-30 |
Normalized NOPAT Margin |
-813.81% |
-66.92% |
-133.43% |
Pre Tax Income Margin |
-1,136.02% |
-88.52% |
-181.20% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |