Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
34.09% |
414.55% |
-1.63% |
46.79% |
EBITDA Growth |
|
0.00% |
8.35% |
67.71% |
-60.21% |
-35.10% |
EBIT Growth |
|
0.00% |
0.38% |
67.62% |
-65.31% |
-36.04% |
NOPAT Growth |
|
0.00% |
-43.98% |
-54.46% |
3.06% |
5.40% |
Net Income Growth |
|
0.00% |
47.33% |
44.54% |
-78.82% |
-42.02% |
EPS Growth |
|
0.00% |
70.99% |
94.06% |
-65.00% |
-27.27% |
Operating Cash Flow Growth |
|
0.00% |
-68.74% |
22.61% |
4.46% |
-7.25% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
6.49% |
65.98% |
28.35% |
Invested Capital Growth |
|
0.00% |
101.60% |
4,405.70% |
-20.48% |
-42.34% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
24.91% |
11.62% |
14.23% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
29.89% |
0.62% |
-22.65% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
37.11% |
-1.89% |
-19.80% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-0.58% |
-9.28% |
7.91% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-8.69% |
-32.90% |
-29.17% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-110.34% |
-3.13% |
-12.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
15.09% |
2.95% |
-3.02% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
38.12% |
44.71% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
159.71% |
25.33% |
-22.50% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
-90.10% |
EBITDA Margin |
|
-22,192.97% |
-15,168.15% |
-951.96% |
-1,550.44% |
-1,426.94% |
Operating Margin |
|
-5,179.09% |
-5,560.81% |
-1,669.28% |
-1,644.98% |
-1,060.12% |
EBIT Margin |
|
-22,365.73% |
-16,614.94% |
-1,045.47% |
-1,756.86% |
-1,628.24% |
Profit (Net Income) Margin |
|
-48,272.76% |
-18,960.16% |
-2,043.61% |
-3,714.91% |
-3,594.25% |
Tax Burden Percent |
|
200.06% |
100.04% |
199.86% |
200.62% |
200.34% |
Interest Burden Percent |
|
107.89% |
114.07% |
97.80% |
105.40% |
110.18% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-167.12% |
-92.24% |
-124.95% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-120.98% |
133.94% |
389.34% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
88.39% |
-63.74% |
-188.00% |
Return on Equity (ROE) |
|
56.01% |
74.11% |
-78.73% |
-155.98% |
-312.95% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-8,827.63% |
-358.44% |
-69.43% |
-71.24% |
Operating Return on Assets (OROA) |
|
-283.42% |
-139.52% |
-31.50% |
-47.46% |
-57.00% |
Return on Assets (ROA) |
|
-611.71% |
-159.21% |
-61.57% |
-100.35% |
-125.82% |
Return on Common Equity (ROCE) |
|
56.01% |
74.11% |
-77.24% |
-151.56% |
-309.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
57.40% |
-144.73% |
-80.22% |
-182.22% |
-406.53% |
Net Operating Profit after Tax (NOPAT) |
|
-21 |
-30 |
-46 |
-44 |
-42 |
NOPAT Margin |
|
-3,625.36% |
-3,892.57% |
-1,168.50% |
-1,151.48% |
-742.08% |
Net Nonoperating Expense Percent (NNEP) |
|
61.06% |
72.47% |
-46.14% |
-226.18% |
-514.29% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-34.60% |
-40.16% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
190.10% |
SG&A Expenses to Revenue |
|
2,329.70% |
1,776.54% |
940.55% |
785.19% |
591.11% |
R&D to Revenue |
|
1,542.53% |
1,240.50% |
434.51% |
505.00% |
286.51% |
Operating Expenses to Revenue |
|
5,279.09% |
3,250.59% |
1,769.28% |
1,744.98% |
970.01% |
Earnings before Interest and Taxes (EBIT) |
|
-127 |
-127 |
-41 |
-68 |
-92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-126 |
-116 |
-37 |
-60 |
-81 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.12 |
6.22 |
40.01 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.32 |
9.78 |
85.09 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
79.40 |
126.90 |
353.70 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
4.94 |
10.63 |
80.39 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
67.60 |
117.58 |
349.20 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
-0.12 |
0.00 |
0.05 |
0.60 |
1.09 |
Long-Term Debt to Equity |
|
-0.12 |
0.00 |
0.05 |
0.60 |
1.09 |
Financial Leverage |
|
-0.85 |
-0.81 |
-0.73 |
-0.48 |
-0.48 |
Leverage Ratio |
|
-0.09 |
-0.47 |
1.28 |
1.55 |
2.49 |
Compound Leverage Factor |
|
-0.10 |
-0.53 |
1.25 |
1.64 |
2.74 |
Debt to Total Capital |
|
-13.97% |
0.00% |
4.85% |
37.69% |
52.15% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
-13.97% |
0.00% |
4.85% |
37.69% |
52.15% |
Preferred Equity to Total Capital |
|
-2.76% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
-83.14% |
0.00% |
3.52% |
1.06% |
0.00% |
Common Equity to Total Capital |
|
113.97% |
100.00% |
91.63% |
61.25% |
47.85% |
Debt to EBITDA |
|
-0.48 |
0.00 |
-0.14 |
-0.81 |
-0.68 |
Net Debt to EBITDA |
|
-0.37 |
0.00 |
1.34 |
0.62 |
0.32 |
Long-Term Debt to EBITDA |
|
-0.48 |
0.00 |
-0.14 |
-0.81 |
-0.68 |
Debt to NOPAT |
|
-2.91 |
0.00 |
-0.12 |
-1.09 |
-1.30 |
Net Debt to NOPAT |
|
-2.25 |
0.00 |
1.09 |
0.84 |
0.61 |
Long-Term Debt to NOPAT |
|
-2.91 |
0.00 |
-0.12 |
-1.09 |
-1.30 |
Altman Z-Score |
|
0.00 |
0.00 |
1.04 |
-3.73 |
2.02 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.89% |
2.83% |
1.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
4.26 |
15.92 |
6.89 |
9.31 |
7.09 |
Quick Ratio |
|
2.06 |
15.24 |
6.48 |
8.99 |
6.87 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-105 |
-98 |
-33 |
-24 |
Operating Cash Flow to CapEx |
|
-442.51% |
-3,738.85% |
-1,251.52% |
-1,288.26% |
-1,233.23% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.90 |
0.00 |
-9.14 |
-2.55 |
Operating Cash Flow to Interest Expense |
|
-2.83 |
-2.69 |
0.00 |
-9.67 |
-4.04 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.47 |
-2.76 |
0.00 |
-10.42 |
-4.37 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.01 |
0.03 |
0.03 |
0.04 |
Accounts Receivable Turnover |
|
7.39 |
0.84 |
2.01 |
1.72 |
2.01 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.10 |
0.06 |
0.19 |
0.19 |
0.29 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.32 |
Days Sales Outstanding (DSO) |
|
49.39 |
434.60 |
181.66 |
212.65 |
181.34 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
277.33 |
Cash Conversion Cycle (CCC) |
|
49.39 |
434.60 |
181.66 |
212.65 |
-95.99 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
-74 |
1.19 |
54 |
43 |
25 |
Invested Capital Turnover |
|
-0.01 |
-0.02 |
0.14 |
0.08 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
76 |
53 |
-11 |
-18 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
265 |
454 |
1,980 |
Market Capitalization |
|
0.00 |
0.00 |
312 |
490 |
2,005 |
Book Value per Share |
|
($66.75) |
$4.24 |
$0.94 |
$0.71 |
$0.39 |
Tangible Book Value per Share |
|
($67.32) |
$4.07 |
$0.68 |
$0.46 |
$0.18 |
Total Capital |
|
-430 |
100 |
109 |
129 |
105 |
Total Debt |
|
60 |
0.00 |
5.29 |
48 |
55 |
Total Long-Term Debt |
|
60 |
0.00 |
5.29 |
48 |
55 |
Net Debt |
|
46 |
-100 |
-50 |
-37 |
-25 |
Capital Expenditures (CapEx) |
|
6.42 |
1.28 |
2.96 |
2.75 |
3.08 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.16 |
-0.42 |
-3.14 |
-4.42 |
-6.21 |
Debt-free Net Working Capital (DFNWC) |
|
14 |
100 |
52 |
81 |
74 |
Net Working Capital (NWC) |
|
14 |
100 |
52 |
81 |
74 |
Net Nonoperating Expense (NNE) |
|
254 |
115 |
34 |
99 |
162 |
Net Nonoperating Obligations (NNO) |
|
416 |
-99 |
-50 |
-37 |
-25 |
Total Depreciation and Amortization (D&A) |
|
0.98 |
11 |
3.67 |
7.97 |
11 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
28.12% |
-55.57% |
-80.06% |
-114.32% |
-109.61% |
Debt-free Net Working Capital to Revenue |
|
2,430.40% |
13,060.55% |
1,332.22% |
2,108.16% |
1,303.60% |
Net Working Capital to Revenue |
|
2,430.40% |
13,060.55% |
1,332.22% |
2,108.16% |
1,303.60% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($6.73) |
($0.40) |
($0.66) |
($0.84) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
95.55M |
101.03M |
107.97M |
121.50M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($6.73) |
($0.40) |
($0.66) |
($0.84) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
95.55M |
101.03M |
107.97M |
121.50M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($6.73) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
23.56M |
107.12M |
111.19M |
131.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-30 |
-46 |
-44 |
-42 |
Normalized NOPAT Margin |
|
-3,625.36% |
-3,892.57% |
-1,168.50% |
-1,151.48% |
-742.08% |
Pre Tax Income Margin |
|
-24,129.70% |
-18,953.34% |
-1,022.52% |
-1,851.73% |
-1,794.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-12.68 |
-7.11 |
0.00 |
-18.52 |
-9.82 |
NOPAT to Interest Expense |
|
-2.06 |
-1.66 |
0.00 |
-12.14 |
-4.47 |
EBIT Less CapEx to Interest Expense |
|
-13.32 |
-7.18 |
0.00 |
-19.27 |
-10.15 |
NOPAT Less CapEx to Interest Expense |
|
-2.69 |
-1.74 |
0.00 |
-12.89 |
-4.80 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |