Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,105.41% |
-100.00% |
0.00% |
-100.00% |
EBITDA Growth |
|
0.00% |
-50.74% |
30.29% |
-12.98% |
-345.84% |
107.76% |
-325.36% |
27.22% |
-55.57% |
EBIT Growth |
|
0.00% |
-50.71% |
30.27% |
-17.61% |
-332.05% |
107.69% |
-330.53% |
26.17% |
-53.65% |
NOPAT Growth |
|
0.00% |
-37.10% |
28.23% |
-19.21% |
9.49% |
8.64% |
-25.70% |
47.79% |
-66.68% |
Net Income Growth |
|
0.00% |
-49.63% |
22.15% |
-13.15% |
-384.00% |
107.69% |
-345.77% |
30.21% |
-46.79% |
EPS Growth |
|
0.00% |
0.00% |
19.64% |
13.33% |
0.00% |
0.00% |
0.00% |
42.86% |
-50.00% |
Operating Cash Flow Growth |
|
0.00% |
-18.66% |
32.12% |
-106.46% |
103.59% |
-474.13% |
-497.55% |
56.72% |
-55.38% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
72.34% |
-247.80% |
191.46% |
-204.66% |
79.15% |
-28.82% |
-55.10% |
Invested Capital Growth |
|
0.00% |
0.00% |
-17.91% |
130.62% |
-136.79% |
163.92% |
-118.72% |
27.91% |
-32.45% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.80% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.66% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.78% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.55% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.71% |
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% |
-35.44% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
48.76% |
0.00% |
74.26% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,653.49% |
36.41% |
0.00% |
-281.77% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,210.85% |
-64.24% |
0.00% |
-284.16% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,709.28% |
36.41% |
0.00% |
-292.38% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,709.28% |
36.41% |
0.00% |
-294.66% |
0.00% |
Tax Burden Percent |
|
84.19% |
82.64% |
85.85% |
84.74% |
100.00% |
100.00% |
98.33% |
98.23% |
100.00% |
Interest Burden Percent |
|
99.42% |
100.56% |
108.06% |
105.34% |
100.00% |
100.00% |
108.42% |
102.60% |
96.28% |
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% |
0.00% |
0.00% |
0.00% |
-133.73% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,410.19% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,224.89% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-62.09% |
-64.69% |
-97.11% |
-1,358.62% |
34.93% |
-49.61% |
-57.81% |
-77.58% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-406.66% |
-61.78% |
-144.17% |
0.00% |
-420.68% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-222.89% |
13.39% |
0.00% |
-40.63% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-222.89% |
13.39% |
0.00% |
-40.95% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
55.40% |
94.61% |
221.71% |
14,425.93% |
-162.19% |
47.76% |
-57.81% |
-77.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-62.09% |
-97.74% |
-86.56% |
1,092.97% |
14.46% |
-82.14% |
-58.31% |
-70.94% |
Net Operating Profit after Tax (NOPAT) |
|
-31 |
-43 |
-31 |
-37 |
-33 |
-30 |
-38 |
-20 |
-33 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-847.60% |
-64.24% |
0.00% |
-198.91% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-44.58% |
-39.70% |
109.22% |
2,276.45% |
87.31% |
-5.31% |
-17.75% |
-17.22% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-36.21% |
-49.85% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
51.24% |
0.00% |
25.74% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
740.47% |
45.59% |
0.00% |
184.24% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
570.38% |
67.41% |
0.00% |
174.18% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,310.85% |
113.00% |
0.00% |
358.42% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-42 |
-63 |
-44 |
-52 |
-223 |
17 |
-40 |
-29 |
-45 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-42 |
-63 |
-44 |
-50 |
-221 |
17 |
-39 |
-28 |
-44 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
5.71 |
8.91 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
5.84 |
9.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.92 |
2.30 |
0.00 |
28.87 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.16 |
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% |
31.68% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.88 |
0.00 |
18.26 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
72.22 |
7.14 |
0.00 |
23.57 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.62 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.62 |
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 |
129.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.81 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.33 |
0.66 |
0.74 |
-1.16 |
0.18 |
0.26 |
0.09 |
0.09 |
Long-Term Debt to Equity |
|
0.00 |
0.30 |
0.45 |
0.36 |
-1.16 |
0.18 |
0.00 |
0.09 |
0.00 |
Financial Leverage |
|
0.00 |
-0.51 |
-0.40 |
0.18 |
0.51 |
-1.11 |
-0.91 |
-1.06 |
-1.05 |
Leverage Ratio |
|
0.00 |
1.54 |
1.71 |
2.11 |
6.10 |
2.61 |
1.46 |
1.41 |
1.28 |
Compound Leverage Factor |
|
0.00 |
1.55 |
1.85 |
2.22 |
6.10 |
2.61 |
1.58 |
1.45 |
1.23 |
Debt to Total Capital |
|
0.00% |
24.93% |
39.60% |
42.56% |
742.81% |
15.50% |
20.59% |
8.00% |
8.32% |
Short-Term Debt to Total Capital |
|
0.00% |
2.33% |
12.60% |
21.60% |
0.00% |
0.00% |
20.59% |
0.00% |
8.32% |
Long-Term Debt to Total Capital |
|
0.00% |
22.60% |
27.00% |
20.96% |
742.81% |
15.50% |
0.00% |
8.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
142.04% |
218.39% |
173.62% |
6,946.54% |
237.62% |
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% |
-66.97% |
-157.99% |
-116.18% |
-7,589.35% |
-153.12% |
79.41% |
92.00% |
91.68% |
Debt to EBITDA |
|
0.00 |
-0.44 |
-0.62 |
-0.80 |
-0.11 |
1.27 |
-0.34 |
-0.16 |
-0.13 |
Net Debt to EBITDA |
|
0.00 |
0.68 |
0.18 |
-0.36 |
0.04 |
-6.14 |
1.42 |
1.88 |
1.47 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.40 |
-0.42 |
-0.39 |
-0.11 |
1.27 |
0.00 |
-0.16 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.65 |
-0.89 |
-1.08 |
-0.71 |
-0.72 |
-0.35 |
-0.22 |
-0.17 |
Net Debt to NOPAT |
|
0.00 |
1.00 |
0.25 |
-0.49 |
0.25 |
3.48 |
1.44 |
2.67 |
1.94 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.59 |
-0.61 |
-0.53 |
-0.71 |
-0.72 |
0.00 |
-0.22 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-3.39 |
-14.62 |
-0.60 |
-6.19 |
1.70 |
11.66 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
189.21% |
246.25% |
328.31% |
1,161.81% |
564.30% |
196.28% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
6.57 |
2.13 |
1.02 |
3.47 |
7.92 |
3.09 |
6.72 |
5.40 |
Quick Ratio |
|
0.00 |
5.52 |
1.74 |
0.57 |
2.86 |
7.63 |
2.80 |
6.05 |
5.04 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-84 |
-23 |
-81 |
74 |
-78 |
-16 |
-21 |
-32 |
Operating Cash Flow to CapEx |
|
-1,294,153.94% |
-1,400.22% |
-68,056.39% |
-218,716.53% |
0.00% |
-1,131.22% |
-375,546.15% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-57.25 |
-4.81 |
-14.00 |
0.00 |
0.00 |
-3.88 |
-7.24 |
-23.61 |
Operating Cash Flow to Interest Expense |
|
-165.01 |
-29.49 |
-6.08 |
-10.51 |
0.00 |
0.00 |
-11.69 |
-7.34 |
-23.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-165.02 |
-31.60 |
-6.09 |
-10.51 |
0.00 |
0.00 |
-11.70 |
-7.34 |
-23.97 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.37 |
0.00 |
0.14 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
28.57 |
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 |
0.00 |
0.00 |
0.00 |
0.45 |
16.96 |
0.00 |
20.92 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.10 |
0.00 |
0.88 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
100.04 |
12.78 |
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 |
59.83 |
0.00 |
413.92 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
100.04 |
-47.05 |
0.00 |
-413.92 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
41 |
34 |
78 |
-29 |
18 |
-3.45 |
-2.49 |
-3.30 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
-9.06 |
0.00 |
-3.36 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
41 |
-7.43 |
44 |
-107 |
47 |
-22 |
0.96 |
-0.81 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
226 |
283 |
337 |
33 |
236 |
479 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
47 |
70 |
108 |
88 |
289 |
543 |
Book Value per Share |
|
$0.00 |
$0.00 |
($1.53) |
($1.51) |
($2.46) |
($0.64) |
$0.09 |
$0.08 |
$0.08 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($2.12) |
($2.34) |
($2.91) |
($0.73) |
$0.09 |
$0.08 |
$0.08 |
Total Capital |
|
0.00 |
112 |
69 |
93 |
3.18 |
141 |
65 |
55 |
67 |
Total Debt |
|
0.00 |
28 |
27 |
40 |
24 |
22 |
13 |
4.39 |
5.54 |
Total Long-Term Debt |
|
0.00 |
25 |
19 |
19 |
24 |
22 |
0.00 |
4.39 |
0.00 |
Net Debt |
|
0.00 |
-43 |
-7.72 |
18 |
-8.43 |
-106 |
-55 |
-53 |
-64 |
Capital Expenditures (CapEx) |
|
0.00 |
3.10 |
0.04 |
0.03 |
0.00 |
0.72 |
0.01 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
3.99 |
-3.04 |
-0.86 |
-3.15 |
-10 |
-4.03 |
-3.15 |
-3.35 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
75 |
32 |
21 |
29 |
117 |
64 |
54 |
66 |
Net Working Capital (NWC) |
|
0.00 |
72 |
23 |
0.74 |
29 |
117 |
51 |
54 |
61 |
Net Nonoperating Expense (NNE) |
|
3.78 |
9.57 |
10 |
9.52 |
190 |
-47 |
4.12 |
9.57 |
10 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-43 |
-7.72 |
25 |
-8.43 |
-100 |
-55 |
-53 |
-64 |
Total Depreciation and Amortization (D&A) |
|
0.04 |
0.05 |
0.05 |
2.09 |
2.18 |
0.00 |
0.89 |
1.06 |
1.09 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-80.53% |
-21.50% |
0.00% |
-31.47% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
738.35% |
248.31% |
0.00% |
542.74% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
738.35% |
248.31% |
0.00% |
542.74% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.48) |
$0.00 |
$0.00 |
($0.04) |
($0.06) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
71.24M |
97.96M |
338.95M |
0.00 |
0.00 |
659.45M |
739.62M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.48) |
$0.00 |
$0.00 |
($0.04) |
($0.06) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
71.24M |
97.96M |
338.95M |
584.91M |
624.93M |
659.45M |
739.62M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.48) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
71.24M |
97.96M |
338.95M |
584.91M |
624.93M |
701.29M |
795.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-31 |
-43 |
-31 |
-37 |
-33 |
-21 |
-38 |
-20 |
-33 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-847.60% |
-44.97% |
0.00% |
-198.91% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,709.28% |
36.41% |
0.00% |
-299.98% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-188.67 |
-42.83 |
-9.07 |
-8.93 |
0.00 |
0.00 |
-9.49 |
-10.15 |
-32.79 |
NOPAT to Interest Expense |
|
-140.88 |
-29.09 |
-6.34 |
-6.33 |
0.00 |
0.00 |
-9.13 |
-6.90 |
-24.20 |
EBIT Less CapEx to Interest Expense |
|
-188.69 |
-44.94 |
-9.08 |
-8.94 |
0.00 |
0.00 |
-9.49 |
-10.15 |
-32.79 |
NOPAT Less CapEx to Interest Expense |
|
-140.89 |
-31.20 |
-6.35 |
-6.33 |
0.00 |
0.00 |
-9.13 |
-6.90 |
-24.20 |
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 |
|
-10.55% |
-1.88% |
-0.98% |
-5.05% |
0.00% |
0.00% |
0.00% |
-1.73% |
-1.97% |