Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
245.18% |
89.46% |
-25.18% |
37.33% |
58.23% |
EBITDA Growth |
|
0.00% |
122.52% |
-16,008.70% |
73.60% |
52.17% |
346.97% |
EBIT Growth |
|
0.00% |
112.08% |
-28,446.15% |
72.13% |
48.10% |
299.62% |
NOPAT Growth |
|
0.00% |
109.35% |
-16,510.00% |
38.39% |
46.98% |
472.53% |
Net Income Growth |
|
0.00% |
106.57% |
-52,771.43% |
72.12% |
47.37% |
360.81% |
EPS Growth |
|
0.00% |
102.08% |
-75,000.00% |
84.38% |
47.86% |
355.74% |
Operating Cash Flow Growth |
|
0.00% |
48.88% |
-147.17% |
3.73% |
238.62% |
-113.29% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-280.78% |
68.00% |
283.71% |
2.56% |
Invested Capital Growth |
|
0.00% |
0.00% |
130.77% |
1.93% |
-61.49% |
-0.92% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.13% |
22.55% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.37% |
87.97% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.56% |
98.88% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.14% |
171.82% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.59% |
168.76% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
24.69% |
168.97% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-235.80% |
0.00% |
193.78% |
-107.13% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-52.47% |
-66.01% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-35.23% |
34.30% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
97.35% |
97.69% |
97.42% |
EBITDA Margin |
|
-36.80% |
2.40% |
-201.60% |
-71.13% |
-24.77% |
38.66% |
Operating Margin |
|
-38.53% |
1.36% |
-90.41% |
-74.45% |
-28.74% |
35.72% |
EBIT Margin |
|
-38.77% |
1.36% |
-203.03% |
-75.63% |
-28.58% |
36.06% |
Profit (Net Income) Margin |
|
-38.40% |
0.73% |
-203.14% |
-75.70% |
-29.01% |
47.81% |
Tax Burden Percent |
|
99.05% |
53.85% |
100.05% |
100.10% |
101.50% |
132.61% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
46.15% |
0.00% |
0.00% |
0.00% |
-32.61% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.33% |
-78.30% |
-14.43% |
-7.93% |
19.24% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-589.34% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.12% |
-23.96% |
-4.77% |
-2.60% |
4.86% |
Return on Assets (ROA) |
|
0.00% |
0.06% |
-23.97% |
-4.77% |
-2.64% |
6.44% |
Return on Common Equity (ROCE) |
|
0.00% |
-0.01% |
-60.18% |
-14.43% |
-7.93% |
19.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-12.65% |
-50.56% |
-14.78% |
-8.08% |
17.70% |
Net Operating Profit after Tax (NOPAT) |
|
-75 |
7.00 |
-1,149 |
-708 |
-375 |
1,398 |
NOPAT Margin |
|
-26.97% |
0.73% |
-63.29% |
-52.11% |
-20.12% |
47.36% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-46.19% |
-3.19% |
-1.56% |
0.11% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.38% |
-10.50% |
-10.17% |
-5.60% |
17.53% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
2.65% |
2.31% |
2.58% |
SG&A Expenses to Revenue |
|
43.01% |
44.89% |
95.81% |
86.38% |
68.90% |
19.21% |
R&D to Revenue |
|
34.21% |
22.44% |
67.99% |
64.65% |
43.16% |
27.72% |
Operating Expenses to Revenue |
|
138.53% |
98.64% |
190.41% |
171.80% |
126.43% |
61.71% |
Earnings before Interest and Taxes (EBIT) |
|
-108 |
13 |
-3,685 |
-1,027 |
-533 |
1,064 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-102 |
23 |
-3,659 |
-966 |
-462 |
1,141 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.09 |
1.03 |
1.65 |
4.13 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.13 |
1.05 |
1.70 |
4.25 |
Price to Revenue (P/Rev) |
|
7.53 |
2.18 |
8.41 |
5.28 |
5.91 |
11.16 |
Price to Earnings (P/E) |
|
0.00 |
298.57 |
0.00 |
0.00 |
0.00 |
23.34 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.33% |
0.00% |
0.00% |
0.00% |
4.28% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
12.41 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.78 |
0.00 |
0.00 |
6.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.74 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.49 |
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 |
14.05 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.90 |
0.50 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-2.07 |
-1.17 |
-1.41 |
-1.55 |
-1.64 |
Leverage Ratio |
|
0.00 |
5.17 |
3.27 |
3.03 |
3.00 |
2.99 |
Compound Leverage Factor |
|
0.00 |
5.17 |
3.27 |
3.03 |
3.00 |
2.99 |
Debt to Total Capital |
|
0.00% |
47.49% |
33.36% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
47.49% |
33.36% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
53.88% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-1.37% |
66.64% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
83.53 |
-1.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-191.14 |
1.80 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
274.45 |
-3.18 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-628.02 |
5.74 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
0.43 |
0.36 |
0.22 |
0.60 |
1.44 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
102.60% |
23.15% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.23 |
1.56 |
1.41 |
1.58 |
1.39 |
Quick Ratio |
|
0.00 |
0.16 |
0.51 |
0.42 |
0.63 |
0.44 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
2,279 |
-4,119 |
-765 |
1,405 |
1,441 |
Operating Cash Flow to CapEx |
|
10,118.73% |
5,862.50% |
-1,066.27% |
-1,494.74% |
5,623.81% |
-314.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.09 |
0.12 |
0.06 |
0.09 |
0.13 |
Accounts Receivable Turnover |
|
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 |
Fixed Asset Turnover |
|
0.00 |
20.90 |
18.92 |
9.30 |
14.02 |
22.79 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.16 |
0.15 |
0.19 |
Days Sales Outstanding (DSO) |
|
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 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
2,215.35 |
2,414.94 |
1,875.43 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-2,215.35 |
-2,414.94 |
-1,875.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-2,272 |
699 |
-2,895 |
-4,675 |
-4,718 |
Invested Capital Turnover |
|
0.00 |
-0.84 |
-2.31 |
-0.46 |
-0.49 |
-0.63 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-2,272 |
2,971 |
57 |
-1,780 |
-43 |
Enterprise Value (EV) |
|
0.00 |
-126 |
8,674 |
-2,685 |
-354 |
20,247 |
Market Capitalization |
|
2,090 |
2,090 |
15,268 |
7,166 |
11,017 |
32,937 |
Book Value per Share |
|
$0.00 |
($0.25) |
$8.48 |
$7.92 |
$7.74 |
$9.02 |
Tangible Book Value per Share |
|
$0.00 |
($0.25) |
$8.33 |
$7.77 |
$7.49 |
$8.77 |
Total Capital |
|
0.00 |
4,046 |
10,944 |
6,956 |
6,696 |
7,972 |
Total Debt |
|
0.00 |
1,921 |
3,651 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-4,396 |
-6,594 |
-9,851 |
-11,371 |
-12,690 |
Capital Expenditures (CapEx) |
|
12 |
32 |
83 |
57 |
21 |
50 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2,340 |
342 |
-3,187 |
-5,053 |
-5,691 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,978 |
10,587 |
6,664 |
6,245 |
6,999 |
Net Working Capital (NWC) |
|
0.00 |
2,057 |
6,936 |
6,664 |
6,245 |
6,999 |
Net Nonoperating Expense (NNE) |
|
32 |
0.00 |
2,538 |
320 |
166 |
-13 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-4,396 |
-6,594 |
-9,851 |
-11,371 |
-12,690 |
Total Depreciation and Amortization (D&A) |
|
5.44 |
10 |
26 |
61 |
71 |
77 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-244.22% |
18.84% |
-234.68% |
-270.94% |
-192.85% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
415.20% |
583.31% |
490.72% |
334.85% |
237.17% |
Net Working Capital to Revenue |
|
0.00% |
214.67% |
382.15% |
490.72% |
334.85% |
237.17% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($7.49) |
($1.17) |
($0.61) |
$1.60 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
492.38M |
878.63M |
890.86M |
881.11M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($7.49) |
($1.17) |
($0.61) |
$1.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
492.38M |
878.63M |
890.86M |
906.17M |
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 |
0.00 |
867.99M |
896.05M |
874.55M |
885.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-75 |
7.00 |
-1,149 |
-708 |
-375 |
738 |
Normalized NOPAT Margin |
|
-26.97% |
0.73% |
-63.29% |
-52.11% |
-20.12% |
25.00% |
Pre Tax Income Margin |
|
-38.77% |
1.36% |
-203.03% |
-75.63% |
-28.58% |
36.06% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
-112.38% |
18.21% |