Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-55.85% |
3,999.09% |
289.82% |
-8.63% |
-4.71% |
EBITDA Growth |
|
0.00% |
-78.53% |
-605.61% |
36.83% |
21.44% |
-351.06% |
EBIT Growth |
|
0.00% |
-70.43% |
-1,147.29% |
7.28% |
19.18% |
-327.81% |
NOPAT Growth |
|
0.00% |
-44.15% |
-993.25% |
-64.23% |
30.88% |
-14.56% |
Net Income Growth |
|
0.00% |
11.12% |
-151.67% |
-85.01% |
0.13% |
-198.85% |
EPS Growth |
|
0.00% |
62.86% |
205.73% |
-55.93% |
50.82% |
-151.38% |
Operating Cash Flow Growth |
|
0.00% |
-11.43% |
-337.32% |
-69.49% |
26.33% |
-6.15% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-648.20% |
38.68% |
0.62% |
340.76% |
Invested Capital Growth |
|
0.00% |
-542.13% |
1,141.67% |
-68.48% |
-12.62% |
-1,853.28% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
174.02% |
-2.39% |
31.72% |
4.30% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-622.01% |
63.32% |
9.08% |
-47.25% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-107.50% |
63.22% |
8.78% |
-46.43% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-19.92% |
-5.24% |
4.00% |
-5.71% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-4.46% |
-12.77% |
6.29% |
-49.44% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-205.83% |
-3.95% |
32.71% |
-119.81% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-20.06% |
-1.12% |
0.20% |
-3.53% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
68.43% |
-77.00% |
59.69% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
109.98% |
-68.38% |
-0.41% |
-39.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-1,579.84% |
-2,415.53% |
-1,821.88% |
-2,265.16% |
-448.28% |
-533.52% |
EBITDA Margin |
|
-5,126.01% |
-20,726.48% |
-4,643.80% |
-1,128.81% |
-970.54% |
-4,594.25% |
Operating Margin |
|
-5,409.68% |
-17,661.64% |
-2,930.06% |
-2,468.85% |
-933.80% |
-1,122.64% |
EBIT Margin |
|
-5,554.03% |
-21,437.90% |
-7,388.95% |
-2,343.31% |
-1,036.32% |
-4,652.76% |
Profit (Net Income) Margin |
|
-16,024.80% |
-32,257.08% |
-10,806.09% |
-2,564.30% |
-1,401.31% |
-4,394.91% |
Tax Burden Percent |
|
95.34% |
99.82% |
400.00% |
200.04% |
100.01% |
100.00% |
Interest Burden Percent |
|
302.62% |
150.74% |
438.74% |
328.22% |
135.20% |
94.46% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-2,404.92% |
0.00% |
-1,087.51% |
-322.02% |
-495.59% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2,485.70% |
0.00% |
-1,039.88% |
-413.39% |
-581.01% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
2,511.81% |
0.00% |
1,253.81% |
1,513.57% |
684.09% |
0.00% |
Return on Equity (ROE) |
|
106.89% |
-304.31% |
-486.38% |
354.21% |
188.50% |
198.07% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-475.13% |
-217.89% |
-482.13% |
0.00% |
Operating Return on Assets (OROA) |
|
-210.98% |
-62.05% |
-221.02% |
-304.40% |
-115.75% |
-325.02% |
Return on Assets (ROA) |
|
-608.74% |
-93.37% |
-242.42% |
-333.11% |
-156.51% |
-307.01% |
Return on Common Equity (ROCE) |
|
264.11% |
412.52% |
-162.13% |
354.21% |
188.50% |
337.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
43.26% |
-58.49% |
-765.65% |
173.17% |
207.14% |
64.07% |
Net Operating Profit after Tax (NOPAT) |
|
-19 |
-27 |
-94 |
-155 |
-107 |
-123 |
NOPAT Margin |
|
-3,786.77% |
-12,363.15% |
-2,051.04% |
-864.10% |
-653.66% |
-785.85% |
Net Nonoperating Expense Percent (NNEP) |
|
80.79% |
-177.47% |
1,217.25% |
182.75% |
85.42% |
313.36% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-115.04% |
16.27% |
Cost of Revenue to Revenue |
|
1,679.84% |
2,515.53% |
3,032.82% |
2,565.16% |
548.28% |
633.52% |
SG&A Expenses to Revenue |
|
1,328.43% |
8,046.12% |
2,805.44% |
676.45% |
327.57% |
384.77% |
R&D to Revenue |
|
2,369.96% |
6,206.85% |
1,666.29% |
309.12% |
114.23% |
145.83% |
Operating Expenses to Revenue |
|
3,829.84% |
15,246.12% |
4,038.23% |
1,438.11% |
485.51% |
589.12% |
Earnings before Interest and Taxes (EBIT) |
|
-28 |
-47 |
-226 |
-210 |
-170 |
-726 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-45 |
-320 |
-202 |
-159 |
-717 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
3.89 |
12.45 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.90 |
14.51 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
352.82 |
2,143.47 |
87.82 |
6.12 |
10.52 |
67.86 |
Price to Earnings (P/E) |
|
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% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
460.31 |
0.00 |
33.54 |
11.52 |
15.05 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
724.80 |
1,576.18 |
175.49 |
14.82 |
18.51 |
113.82 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-1.03 |
0.01 |
10.10 |
-2.65 |
-1.84 |
-0.54 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
9.49 |
-1.28 |
-1.81 |
-0.54 |
Financial Leverage |
|
-1.01 |
-1.06 |
-0.64 |
-1.64 |
-1.18 |
-0.52 |
Leverage Ratio |
|
-0.18 |
3.26 |
12.43 |
-4.36 |
-1.20 |
-0.65 |
Compound Leverage Factor |
|
-0.53 |
4.91 |
13.64 |
-3.89 |
-1.63 |
-0.61 |
Debt to Total Capital |
|
3,431.41% |
1.11% |
308.38% |
815.54% |
219.06% |
-119.64% |
Short-Term Debt to Total Capital |
|
3,430.65% |
0.76% |
9.28% |
12.89% |
3.58% |
-0.76% |
Long-Term Debt to Total Capital |
|
0.76% |
0.35% |
144.92% |
789.75% |
215.48% |
-118.88% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4,899.87% |
0.00% |
0.00% |
0.00% |
0.00% |
-184.50% |
Common Equity to Total Capital |
|
-8,231.27% |
98.89% |
68.71% |
-615.54% |
-119.07% |
404.15% |
Debt to EBITDA |
|
-3.01 |
-0.03 |
-1.02 |
-0.87 |
-1.28 |
-0.44 |
Net Debt to EBITDA |
|
-2.96 |
2.74 |
-0.06 |
-2.26 |
-0.82 |
-0.32 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.01 |
-2.77 |
-1.65 |
-1.26 |
-0.44 |
Debt to NOPAT |
|
-4.08 |
-0.05 |
-3.47 |
-3.41 |
-1.90 |
-2.58 |
Net Debt to NOPAT |
|
-4.00 |
4.59 |
-0.07 |
-1.01 |
-1.22 |
-1.86 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.02 |
-4.35 |
-2.20 |
-1.87 |
-2.57 |
Altman Z-Score |
|
-35.03 |
13.02 |
-9.24 |
-43.83 |
-8.75 |
-16.26 |
Noncontrolling Interest Sharing Ratio |
|
-147.08% |
235.56% |
0.00% |
0.00% |
0.00% |
-70.56% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.07 |
9.38 |
9.53 |
0.91 |
2.01 |
2.77 |
Quick Ratio |
|
0.01 |
8.97 |
10.71 |
0.31 |
1.32 |
1.19 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-171 |
-105 |
-104 |
251 |
Operating Cash Flow to CapEx |
|
-1,036.71% |
-736.73% |
-745.06% |
-980.75% |
-494.55% |
-464.33% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.96 |
-203.62 |
-111.25 |
-29.67 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-0.43 |
-1.12 |
-34.94 |
-208.98 |
-41.32 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.47 |
-1.27 |
-39.63 |
-230.29 |
-49.67 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.00 |
0.08 |
0.13 |
0.11 |
0.07 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
10.01 |
2.61 |
2.24 |
Inventory Turnover |
|
0.00 |
0.00 |
7.05 |
8.46 |
4.45 |
3.96 |
Fixed Asset Turnover |
|
0.09 |
0.04 |
0.50 |
0.89 |
0.50 |
0.37 |
Accounts Payable Turnover |
|
1.02 |
0.78 |
4.74 |
6.33 |
3.25 |
5.31 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
109.41 |
139.88 |
162.84 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
103.57 |
43.15 |
81.96 |
92.10 |
Days Payable Outstanding (DPO) |
|
358.39 |
466.30 |
308.22 |
172.90 |
112.20 |
68.78 |
Cash Conversion Cycle (CCC) |
|
-358.39 |
-466.30 |
-25.27 |
45.40 |
109.64 |
186.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.78 |
-3.45 |
73 |
23 |
20 |
-353 |
Invested Capital Turnover |
|
0.64 |
-0.16 |
0.57 |
0.37 |
0.76 |
-0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-4.23 |
77 |
-50 |
-2.91 |
-373 |
Enterprise Value (EV) |
|
360 |
345 |
407 |
266 |
303 |
1,776 |
Market Capitalization |
|
175 |
469 |
404 |
110 |
172 |
1,059 |
Book Value per Share |
|
($46.74) |
$5.36 |
$0.60 |
($1.79) |
($0.70) |
($4.91) |
Tangible Book Value per Share |
|
($46.84) |
$5.35 |
$1.04 |
($1.85) |
($0.73) |
($4.93) |
Total Capital |
|
2.23 |
122 |
283 |
43 |
93 |
-265 |
Total Debt |
|
77 |
1.35 |
328 |
176 |
204 |
317 |
Total Long-Term Debt |
|
0.02 |
0.43 |
103 |
170 |
201 |
315 |
Net Debt |
|
75 |
-124 |
7.04 |
156 |
131 |
229 |
Capital Expenditures (CapEx) |
|
2.30 |
3.61 |
16 |
20 |
29 |
33 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.04 |
-7.15 |
41 |
-20 |
-8.12 |
29 |
Debt-free Net Working Capital (DFNWC) |
|
-4.18 |
115 |
238 |
0.13 |
65 |
117 |
Net Working Capital (NWC) |
|
-81 |
114 |
225 |
-5.43 |
61 |
115 |
Net Nonoperating Expense (NNE) |
|
61 |
44 |
60 |
75 |
122 |
563 |
Net Nonoperating Obligations (NNO) |
|
75 |
-124 |
8.24 |
156 |
131 |
229 |
Total Depreciation and Amortization (D&A) |
|
2.12 |
1.56 |
13 |
7.68 |
11 |
9.13 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-1,016.13% |
-3,263.47% |
1,177.29% |
-219.48% |
-49.57% |
183.19% |
Debt-free Net Working Capital to Revenue |
|
-842.34% |
52,377.17% |
10,371.90% |
1.46% |
395.61% |
749.40% |
Net Working Capital to Revenue |
|
-16,280.24% |
51,955.25% |
7,350.26% |
-60.58% |
375.27% |
736.49% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($7.31) |
($2.36) |
($3.68) |
($1.81) |
($4.55) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
9.41M |
52.66M |
62.44M |
126.97M |
212.04M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($7.31) |
($2.36) |
($3.68) |
($1.81) |
($4.55) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
9.41M |
52.66M |
62.44M |
126.97M |
212.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
51.80M |
53.96M |
84.89M |
202.65M |
226.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-26 |
-73 |
-150 |
-102 |
-116 |
Normalized NOPAT Margin |
|
-3,628.57% |
-11,959.77% |
-4,763.87% |
-1,674.72% |
-623.06% |
-744.88% |
Pre Tax Income Margin |
|
-16,807.46% |
-32,315.07% |
-10,806.09% |
-2,563.74% |
-1,401.12% |
-4,394.78% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.49 |
-1.98 |
-136.28 |
-240.67 |
-48.36 |
0.00 |
NOPAT to Interest Expense |
|
-0.34 |
-1.14 |
-113.49 |
-177.50 |
-30.50 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.53 |
-2.13 |
-140.97 |
-261.98 |
-56.71 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.38 |
-1.29 |
-118.18 |
-211.89 |
-38.85 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.18% |
0.00% |