Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-90.84% |
1,637.77% |
23.98% |
9.75% |
-19.97% |
EBITDA Growth |
|
0.00% |
-26.66% |
49.63% |
-24.62% |
-102.73% |
-67.26% |
EBIT Growth |
|
0.00% |
-26.20% |
42.80% |
-14.71% |
-89.28% |
-65.29% |
NOPAT Growth |
|
0.00% |
-26.20% |
42.80% |
-14.71% |
-89.28% |
-65.29% |
Net Income Growth |
|
0.00% |
-25.60% |
42.14% |
-18.61% |
-91.40% |
-66.10% |
EPS Growth |
|
0.00% |
31.52% |
60.23% |
4.29% |
-80.60% |
-37.19% |
Operating Cash Flow Growth |
|
0.00% |
-12.14% |
37.14% |
16.00% |
-45.39% |
-124.77% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
58.69% |
-0.77% |
107.83% |
-1,185.29% |
Invested Capital Growth |
|
0.00% |
423.13% |
13.19% |
-6.40% |
-313.81% |
-172.64% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
23.84% |
15.56% |
-4.53% |
-10.34% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
13.69% |
11.49% |
-39.06% |
-8.83% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
11.87% |
11.15% |
-37.31% |
-8.66% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
11.87% |
11.15% |
-37.31% |
-8.66% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
11.57% |
10.92% |
-36.32% |
-9.14% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
15.66% |
17.28% |
-40.70% |
-1.22% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
16.10% |
9.37% |
-37.70% |
-5.45% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.42% |
-71.98% |
-76.63% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-5.51% |
3.42% |
-28.94% |
-5.70% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
90.00% |
67.86% |
76.48% |
82.06% |
83.49% |
58.00% |
EBITDA Margin |
|
-547.32% |
-7,565.90% |
-219.29% |
-220.41% |
-407.17% |
-850.94% |
Operating Margin |
|
-580.07% |
-7,989.03% |
-262.95% |
-243.30% |
-419.62% |
-866.63% |
EBIT Margin |
|
-580.07% |
-7,989.03% |
-262.95% |
-243.30% |
-419.62% |
-866.63% |
Profit (Net Income) Margin |
|
-589.48% |
-8,080.11% |
-269.03% |
-257.39% |
-448.89% |
-931.65% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
101.62% |
101.14% |
102.31% |
105.79% |
106.97% |
107.50% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-745.86% |
-138.18% |
-154.20% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-707.10% |
-116.79% |
-131.17% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
633.14% |
87.46% |
101.51% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-136.16% |
-112.72% |
-50.72% |
-52.69% |
-114.01% |
-209.35% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-388.47% |
-150.55% |
-147.60% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-68.02% |
-70.19% |
-34.98% |
-34.78% |
-59.29% |
-69.58% |
Return on Assets (ROA) |
|
-69.12% |
-70.99% |
-35.78% |
-36.80% |
-63.43% |
-74.80% |
Return on Common Equity (ROCE) |
|
-136.16% |
-112.72% |
-50.72% |
-52.69% |
-114.01% |
-209.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
-136.16% |
-84.07% |
-52.98% |
-45.36% |
-165.99% |
-168.74% |
Net Operating Profit after Tax (NOPAT) |
|
-33 |
-41 |
-24 |
-27 |
-51 |
-85 |
NOPAT Margin |
|
-406.05% |
-5,592.32% |
-184.07% |
-170.31% |
-293.74% |
-606.64% |
Net Nonoperating Expense Percent (NNEP) |
|
-37.09% |
-38.76% |
-21.39% |
-23.03% |
-34.55% |
-34.97% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-108.62% |
-109.87% |
Cost of Revenue to Revenue |
|
10.00% |
32.14% |
23.52% |
17.94% |
16.51% |
42.00% |
SG&A Expenses to Revenue |
|
168.45% |
3,700.33% |
179.80% |
203.40% |
255.84% |
582.80% |
R&D to Revenue |
|
501.62% |
4,356.57% |
159.63% |
121.96% |
247.27% |
341.83% |
Operating Expenses to Revenue |
|
670.07% |
8,056.89% |
339.43% |
325.36% |
503.11% |
924.63% |
Earnings before Interest and Taxes (EBIT) |
|
-47 |
-59 |
-34 |
-39 |
-73 |
-121 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-44 |
-56 |
-28 |
-35 |
-71 |
-119 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.26 |
1.41 |
3.71 |
4.29 |
16.53 |
11.98 |
Price to Tangible Book Value (P/TBV) |
|
2.26 |
1.62 |
4.25 |
4.69 |
19.57 |
13.18 |
Price to Revenue (P/Rev) |
|
9.79 |
135.16 |
18.82 |
24.37 |
44.71 |
66.13 |
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) |
|
0.00 |
2.80 |
10.72 |
18.50 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
4.84 |
60.77 |
15.16 |
19.76 |
39.92 |
53.52 |
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 |
343.06 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.45 |
0.14 |
0.16 |
0.22 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.29 |
0.14 |
0.16 |
0.22 |
0.00 |
0.00 |
Financial Leverage |
|
-1.14 |
-0.90 |
-0.75 |
-0.77 |
-1.14 |
-2.09 |
Leverage Ratio |
|
1.97 |
1.59 |
1.42 |
1.43 |
1.80 |
2.80 |
Compound Leverage Factor |
|
2.00 |
1.61 |
1.45 |
1.51 |
1.92 |
3.01 |
Debt to Total Capital |
|
31.24% |
12.65% |
13.76% |
18.02% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
10.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
20.25% |
12.65% |
13.76% |
18.02% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
68.76% |
87.35% |
86.24% |
81.98% |
100.00% |
100.00% |
Debt to EBITDA |
|
-0.36 |
-0.18 |
-0.37 |
-0.57 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.90 |
0.98 |
1.67 |
2.09 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.23 |
-0.18 |
-0.37 |
-0.57 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.48 |
-0.25 |
-0.44 |
-0.73 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
1.22 |
1.33 |
1.99 |
2.70 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.31 |
-0.25 |
-0.44 |
-0.73 |
0.00 |
0.00 |
Altman Z-Score |
|
-4.42 |
-3.06 |
0.11 |
2.19 |
0.35 |
-0.70 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.34 |
5.63 |
8.36 |
11.34 |
4.85 |
4.43 |
Quick Ratio |
|
3.31 |
5.56 |
8.25 |
11.17 |
4.73 |
4.29 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-62 |
-26 |
-26 |
2.04 |
-22 |
Operating Cash Flow to CapEx |
|
-2,609.73% |
-7,199.24% |
-31,808.41% |
-4,870.19% |
-3,227.02% |
-1,890.75% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-72.72 |
-31.63 |
-7.79 |
0.24 |
-1.32 |
Operating Cash Flow to Interest Expense |
|
-35.15 |
-63.11 |
-41.76 |
-8.57 |
-4.84 |
-5.58 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-36.50 |
-63.98 |
-41.89 |
-8.75 |
-4.99 |
-5.87 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.01 |
0.13 |
0.14 |
0.14 |
0.08 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
3.98 |
3.85 |
4.13 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.87 |
0.09 |
2.17 |
3.48 |
4.05 |
2.19 |
Accounts Payable Turnover |
|
0.23 |
0.07 |
1.26 |
1.75 |
1.61 |
1.93 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
91.70 |
94.74 |
88.41 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
1,581.76 |
5,552.47 |
290.03 |
208.54 |
227.05 |
188.89 |
Cash Conversion Cycle (CCC) |
|
-1,581.76 |
-5,552.47 |
-290.03 |
-116.84 |
-132.32 |
-100.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-4.97 |
16 |
18 |
17 |
-36 |
-99 |
Invested Capital Turnover |
|
-1.62 |
0.13 |
0.75 |
0.91 |
-1.81 |
-0.21 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
21 |
2.12 |
-1.16 |
-53 |
-63 |
Enterprise Value (EV) |
|
39 |
45 |
195 |
315 |
698 |
749 |
Market Capitalization |
|
79 |
100 |
242 |
388 |
782 |
926 |
Book Value per Share |
|
$1.89 |
$2.10 |
$1.26 |
$1.40 |
$0.73 |
$0.91 |
Tangible Book Value per Share |
|
$1.89 |
$1.82 |
$1.10 |
$1.28 |
$0.62 |
$0.83 |
Total Capital |
|
51 |
81 |
76 |
110 |
47 |
77 |
Total Debt |
|
16 |
10 |
10 |
20 |
0.00 |
0.00 |
Total Long-Term Debt |
|
10 |
10 |
10 |
20 |
0.00 |
0.00 |
Net Debt |
|
-40 |
-55 |
-47 |
-73 |
-84 |
-176 |
Capital Expenditures (CapEx) |
|
1.85 |
0.75 |
0.11 |
0.59 |
1.29 |
4.94 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11 |
-11 |
-3.55 |
-2.27 |
-12 |
-33 |
Debt-free Net Working Capital (DFNWC) |
|
45 |
54 |
54 |
91 |
71 |
143 |
Net Working Capital (NWC) |
|
40 |
54 |
54 |
91 |
71 |
143 |
Net Nonoperating Expense (NNE) |
|
15 |
18 |
11 |
14 |
27 |
45 |
Net Nonoperating Obligations (NNO) |
|
-40 |
-55 |
-47 |
-73 |
-84 |
-176 |
Total Depreciation and Amortization (D&A) |
|
2.64 |
3.13 |
5.61 |
3.65 |
2.18 |
2.20 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-132.54% |
-1,485.20% |
-27.58% |
-14.26% |
-70.51% |
-236.89% |
Debt-free Net Working Capital to Revenue |
|
558.69% |
7,345.79% |
419.74% |
571.14% |
407.99% |
1,024.04% |
Net Working Capital to Revenue |
|
489.49% |
7,345.79% |
419.74% |
571.14% |
407.99% |
1,024.04% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($1.76) |
($0.70) |
($0.67) |
($1.21) |
($1.66) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
43.34M |
49.68M |
60.96M |
64.99M |
78.71M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.76) |
($0.70) |
($0.67) |
($1.21) |
($1.66) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
43.34M |
49.68M |
60.96M |
64.99M |
78.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
33.89M |
52.44M |
64.69M |
76.03M |
85.30M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-41 |
-24 |
-27 |
-51 |
-85 |
Normalized NOPAT Margin |
|
-406.05% |
-5,592.32% |
-184.07% |
-170.31% |
-293.74% |
-606.64% |
Pre Tax Income Margin |
|
-589.48% |
-8,080.11% |
-269.03% |
-257.39% |
-448.89% |
-931.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-34.09 |
-68.87 |
-41.47 |
-11.63 |
-8.55 |
-7.24 |
NOPAT to Interest Expense |
|
-23.86 |
-48.21 |
-29.03 |
-8.14 |
-5.98 |
-5.07 |
EBIT Less CapEx to Interest Expense |
|
-35.43 |
-69.75 |
-41.60 |
-11.80 |
-8.70 |
-7.53 |
NOPAT Less CapEx to Interest Expense |
|
-25.21 |
-49.08 |
-29.16 |
-8.31 |
-6.13 |
-5.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-1.58% |
-2.73% |
0.00% |
0.00% |
0.00% |
0.00% |