Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-18.53% |
-7.99% |
72.27% |
85.12% |
EBITDA Growth |
|
0.00% |
-6.93% |
-138.41% |
-201.54% |
10.56% |
EBIT Growth |
|
0.00% |
-6.71% |
-139.06% |
-199.73% |
10.43% |
NOPAT Growth |
|
0.00% |
-5.18% |
-142.55% |
-172.24% |
17.87% |
Net Income Growth |
|
0.00% |
-20.78% |
-106.45% |
-152.30% |
10.47% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-11.29% |
-79.50% |
100.51% |
-1,978.55% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-236.95% |
15.13% |
51.92% |
Invested Capital Growth |
|
0.00% |
0.00% |
104.03% |
1,212.62% |
7.56% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
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% |
Free Cash Flow Firm Q/Q Growth |
|
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% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-1,034.22% |
-1,357.39% |
-3,517.22% |
-6,156.47% |
-2,974.49% |
Operating Margin |
|
-1,043.14% |
-1,346.69% |
-3,550.00% |
-5,610.08% |
-2,489.00% |
EBIT Margin |
|
-1,043.14% |
-1,366.36% |
-3,550.00% |
-6,176.56% |
-2,988.72% |
Profit (Net Income) Margin |
|
-1,275.56% |
-1,891.13% |
-4,243.20% |
-6,214.28% |
-3,005.50% |
Tax Burden Percent |
|
100.56% |
100.15% |
100.14% |
100.12% |
99.81% |
Interest Burden Percent |
|
121.60% |
138.20% |
119.36% |
100.49% |
100.75% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-201.18% |
-85.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-328.89% |
37.75% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-3,658.18% |
-12.64% |
Return on Equity (ROE) |
|
0.00% |
30.44% |
48.50% |
-3,859.37% |
-98.31% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-3,103.03% |
-372.87% |
-92.96% |
Operating Return on Assets (OROA) |
|
0.00% |
-23.09% |
-67.66% |
-119.23% |
-69.99% |
Return on Assets (ROA) |
|
0.00% |
-31.96% |
-80.87% |
-119.95% |
-70.39% |
Return on Common Equity (ROCE) |
|
0.00% |
35.14% |
54.58% |
244,900.45% |
269.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
30.95% |
39.60% |
-93.67% |
-113.44% |
Net Operating Profit after Tax (NOPAT) |
|
-9.61 |
-10 |
-25 |
-67 |
-55 |
NOPAT Margin |
|
-730.20% |
-942.68% |
-2,485.00% |
-3,927.06% |
-1,742.30% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-40.75% |
57.07% |
127.71% |
-123.42% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-90.84% |
-59.60% |
-66.97% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
342.37% |
471.36% |
1,213.16% |
1,223.72% |
764.09% |
R&D to Revenue |
|
800.77% |
975.33% |
2,436.84% |
2,046.68% |
1,824.91% |
Operating Expenses to Revenue |
|
1,143.14% |
1,446.69% |
3,650.00% |
5,710.08% |
2,589.00% |
Earnings before Interest and Taxes (EBIT) |
|
-14 |
-15 |
-35 |
-105 |
-94 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-15 |
-35 |
-105 |
-94 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
108.32 |
88.58 |
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 |
0.00 |
7.81 |
9.49 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
283.45 |
200.03 |
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 |
3,491.81 |
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 |
|
0.00 |
-0.01 |
-1.25 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
-0.01 |
-1.25 |
0.00 |
0.01 |
Financial Leverage |
|
0.00 |
0.75 |
-0.35 |
11.12 |
-0.33 |
Leverage Ratio |
|
0.00 |
-0.95 |
-0.60 |
32.17 |
1.40 |
Compound Leverage Factor |
|
0.00 |
-1.32 |
-0.72 |
32.33 |
1.41 |
Debt to Total Capital |
|
0.00% |
-0.96% |
492.77% |
0.46% |
1.17% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
-0.96% |
492.77% |
0.46% |
1.17% |
Preferred Equity to Total Capital |
|
0.00% |
-17.28% |
43.06% |
306.04% |
464.59% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
116.57% |
-434.76% |
-205.36% |
-362.74% |
Debt to EBITDA |
|
0.00 |
-0.04 |
-3.83 |
0.00 |
-0.01 |
Net Debt to EBITDA |
|
0.00 |
3.44 |
-3.22 |
0.43 |
0.32 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.04 |
-3.83 |
0.00 |
-0.01 |
Debt to NOPAT |
|
0.00 |
-0.06 |
-5.42 |
-0.01 |
-0.02 |
Net Debt to NOPAT |
|
0.00 |
4.95 |
-4.55 |
0.68 |
0.54 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.06 |
-5.42 |
-0.01 |
-0.02 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.38 |
-1.80 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-15.46% |
-12.53% |
6,445.61% |
373.89% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
11.81 |
1.97 |
5.29 |
2.37 |
Quick Ratio |
|
0.00 |
11.39 |
1.65 |
2.01 |
0.63 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
106 |
-146 |
-124 |
-60 |
Operating Cash Flow to CapEx |
|
-63,309.86% |
-49,375.77% |
-706.71% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
19.02 |
-20.91 |
-79.09 |
-84.44 |
Operating Cash Flow to Interest Expense |
|
-4.58 |
-2.70 |
-3.89 |
0.09 |
-3.68 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-4.58 |
-2.71 |
-4.44 |
0.09 |
-3.68 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
2.28 |
2.28 |
4.61 |
8.20 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-117 |
4.70 |
62 |
66 |
Invested Capital Turnover |
|
0.00 |
-0.02 |
-0.02 |
0.05 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-117 |
121 |
57 |
4.66 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
482 |
630 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
184 |
279 |
Book Value per Share |
|
$0.00 |
$0.00 |
($3.16) |
($6.19) |
($7.26) |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($3.52) |
($6.59) |
($7.62) |
Total Capital |
|
0.00 |
-66 |
27 |
112 |
82 |
Total Debt |
|
0.00 |
0.63 |
133 |
0.51 |
0.95 |
Total Long-Term Debt |
|
0.00 |
0.63 |
133 |
0.51 |
0.95 |
Net Debt |
|
0.00 |
-50 |
112 |
-45 |
-30 |
Capital Expenditures (CapEx) |
|
0.02 |
0.03 |
3.84 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.58 |
-8.82 |
52 |
36 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
48 |
13 |
97 |
67 |
Net Working Capital (NWC) |
|
0.00 |
48 |
13 |
97 |
67 |
Net Nonoperating Expense (NNE) |
|
7.18 |
10 |
17 |
39 |
40 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-50 |
111 |
-50 |
-15 |
Total Depreciation and Amortization (D&A) |
|
0.12 |
0.10 |
0.32 |
0.34 |
0.45 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-240.37% |
-893.53% |
3,051.09% |
1,154.66% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
4,476.96% |
1,275.99% |
5,733.17% |
2,125.51% |
Net Working Capital to Revenue |
|
0.00% |
4,476.96% |
1,275.99% |
5,733.17% |
2,125.51% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
37.14M |
40.90M |
47.68M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
37.14M |
40.90M |
47.68M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
37.14M |
40.90M |
47.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.61 |
-10 |
-25 |
-67 |
-55 |
Normalized NOPAT Margin |
|
-730.20% |
-942.68% |
-2,485.00% |
-3,927.06% |
-1,742.30% |
Pre Tax Income Margin |
|
-1,268.44% |
-1,888.28% |
-4,237.17% |
-6,206.79% |
-3,011.11% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-4.63 |
-2.62 |
-5.03 |
-67.12 |
-133.49 |
NOPAT to Interest Expense |
|
-3.24 |
-1.81 |
-3.52 |
-42.68 |
-77.82 |
EBIT Less CapEx to Interest Expense |
|
-4.64 |
-2.62 |
-5.58 |
-67.12 |
-133.49 |
NOPAT Less CapEx to Interest Expense |
|
-3.25 |
-1.81 |
-4.07 |
-42.68 |
-77.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |