Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
32.17% |
19.54% |
15.00% |
EBITDA Growth |
|
0.00% |
33.17% |
-195.60% |
-97.59% |
-51.38% |
-27.67% |
EBIT Growth |
|
0.00% |
33.17% |
-195.60% |
-97.59% |
-51.38% |
-27.67% |
NOPAT Growth |
|
0.00% |
36.32% |
-134.62% |
-146.01% |
-55.41% |
-27.87% |
Net Income Growth |
|
0.00% |
25.61% |
-307.66% |
-104.69% |
-53.55% |
-54.53% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-86.57% |
-21.97% |
-7.17% |
Operating Cash Flow Growth |
|
0.00% |
67.78% |
1,245.35% |
-209.47% |
150.77% |
102.98% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-487.46% |
-25.63% |
-72.16% |
-3.63% |
Invested Capital Growth |
|
0.00% |
-71.10% |
849.46% |
-81.07% |
-387.36% |
-413.52% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
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% |
0.00% |
EPS Q/Q Growth |
|
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% |
Free Cash Flow Firm Q/Q Growth |
|
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% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-22,601.83% |
0.00% |
-73,202.52% |
-109,440.36% |
-138,588.33% |
-153,861.15% |
Operating Margin |
|
-23,348.59% |
0.00% |
-57,192.41% |
-106,456.70% |
-138,392.52% |
-153,885.37% |
EBIT Margin |
|
-22,601.83% |
0.00% |
-73,202.52% |
-109,440.36% |
-138,588.33% |
-153,861.15% |
Profit (Net Income) Margin |
|
-13,290.97% |
0.00% |
-66,087.32% |
-102,353.66% |
-131,469.74% |
-176,665.73% |
Tax Burden Percent |
|
58.80% |
66.08% |
90.18% |
93.64% |
96.01% |
95.90% |
Interest Burden Percent |
|
100.00% |
99.06% |
100.11% |
99.87% |
98.81% |
119.73% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-295.18% |
0.00% |
-290.79% |
-664.86% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-317.17% |
0.00% |
-268.58% |
-633.88% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
226.76% |
0.00% |
240.36% |
563.56% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-68.42% |
-33.49% |
-50.42% |
-101.29% |
-676.67% |
539.39% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-181.32% |
-452.67% |
-528.52% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-96.15% |
0.00% |
-53.48% |
-100.02% |
-189.35% |
-133.47% |
Return on Assets (ROA) |
|
-56.54% |
0.00% |
-48.28% |
-93.54% |
-179.62% |
-153.25% |
Return on Common Equity (ROCE) |
|
-68.42% |
-33.49% |
-50.42% |
-101.29% |
-676.67% |
539.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
-68.42% |
-24.96% |
-33.52% |
-193.46% |
2,434.94% |
290.52% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
-12 |
-27 |
-68 |
-105 |
-134 |
NOPAT Margin |
|
-16,344.01% |
0.00% |
-40,034.69% |
-74,519.69% |
-96,874.76% |
-107,719.76% |
Net Nonoperating Expense Percent (NNEP) |
|
21.98% |
2.00% |
-22.21% |
-30.98% |
-155.66% |
698.23% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
3,277.08% |
0.00% |
19,556.34% |
16,862.36% |
19,908.66% |
12,656.43% |
R&D to Revenue |
|
20,171.51% |
0.00% |
37,736.07% |
89,813.79% |
118,839.26% |
141,438.98% |
Operating Expenses to Revenue |
|
23,448.59% |
0.00% |
57,292.41% |
106,676.15% |
138,747.92% |
154,095.42% |
Earnings before Interest and Taxes (EBIT) |
|
-25 |
-17 |
-50 |
-99 |
-150 |
-192 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-17 |
-50 |
-99 |
-150 |
-192 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.52 |
4.10 |
0.50 |
5.97 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.52 |
4.10 |
0.50 |
5.97 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
295.96 |
0.00 |
990.96 |
3,158.59 |
1,175.71 |
926.51 |
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) |
|
2.84 |
77.85 |
0.00 |
74.73 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
157.08 |
0.00 |
0.00 |
2,666.42 |
353.76 |
0.00 |
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 |
1.06 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
Financial Leverage |
|
-0.72 |
-0.88 |
-0.90 |
-0.89 |
-1.14 |
-0.30 |
Leverage Ratio |
|
1.21 |
1.14 |
1.04 |
1.08 |
3.77 |
-3.52 |
Compound Leverage Factor |
|
1.21 |
1.13 |
1.05 |
1.08 |
3.72 |
-4.21 |
Debt to Total Capital |
|
0.00% |
0.18% |
0.00% |
0.00% |
-1.46% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.18% |
0.00% |
0.00% |
-1.46% |
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 |
|
100.00% |
99.82% |
100.00% |
100.00% |
101.46% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
2.52 |
0.00 |
0.00 |
0.59 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
3.65 |
0.00 |
0.00 |
0.85 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
-1.43 |
20.25 |
11.78 |
4.68 |
-8.43 |
-6.60 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
5.66 |
10.31 |
44.46 |
4.98 |
5.25 |
2.94 |
Quick Ratio |
|
3.35 |
9.01 |
38.23 |
3.73 |
4.79 |
2.71 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7.28 |
-43 |
-54 |
-92 |
-96 |
Operating Cash Flow to CapEx |
|
0.00% |
-224,797.31% |
0.00% |
-421,850.69% |
164,959.16% |
219,505.58% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6.87 |
-3.17 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.69 |
2.43 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.69 |
2.43 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.54 |
0.00 |
0.18 |
0.22 |
0.24 |
0.12 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
2.96 |
0.00 |
2.81 |
3.53 |
3.55 |
3.09 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
673.89 |
0.00 |
2,023.77 |
1,656.20 |
1,505.43 |
3,020.00 |
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 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
673.89 |
0.00 |
2,023.77 |
1,656.20 |
1,505.43 |
3,020.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6.23 |
1.80 |
17 |
3.24 |
-9.30 |
-48 |
Invested Capital Turnover |
|
0.02 |
0.00 |
0.01 |
0.01 |
-0.04 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-4.43 |
15 |
-14 |
-13 |
-38 |
Enterprise Value (EV) |
|
18 |
140 |
-50 |
242 |
38 |
-57 |
Market Capitalization |
|
33 |
183 |
68 |
286 |
127 |
116 |
Book Value per Share |
|
$2.55 |
$5.20 |
$0.37 |
$0.13 |
($0.02) |
($0.16) |
Tangible Book Value per Share |
|
$2.55 |
$5.20 |
$0.37 |
$0.13 |
($0.02) |
($0.16) |
Total Capital |
|
22 |
45 |
135 |
48 |
-5.77 |
-76 |
Total Debt |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.08 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.08 |
0.00 |
Net Debt |
|
-16 |
-43 |
-118 |
-45 |
-89 |
-172 |
Capital Expenditures (CapEx) |
|
-0.24 |
0.00 |
-0.66 |
0.02 |
0.02 |
0.03 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.21 |
1.63 |
17 |
3.24 |
-9.55 |
-48 |
Debt-free Net Working Capital (DFNWC) |
|
21 |
44 |
135 |
48 |
80 |
124 |
Net Working Capital (NWC) |
|
21 |
44 |
135 |
48 |
80 |
124 |
Net Nonoperating Expense (NNE) |
|
-3.43 |
-0.58 |
18 |
25 |
38 |
86 |
Net Nonoperating Obligations (NNO) |
|
-16 |
-43 |
-118 |
-45 |
-3.44 |
28 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5,518.68% |
0.00% |
24,511.18% |
3,567.87% |
-8,804.91% |
-38,771.15% |
Debt-free Net Working Capital to Revenue |
|
18,960.65% |
0.00% |
196,771.79% |
52,784.69% |
73,467.94% |
99,575.59% |
Net Working Capital to Revenue |
|
18,960.65% |
0.00% |
196,771.79% |
52,784.69% |
73,467.94% |
99,575.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($14.15) |
$0.00 |
$0.00 |
($0.35) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
363.72M |
364.15M |
478.77M |
1.10B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($14.15) |
$0.00 |
$0.00 |
($0.35) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
363.72M |
364.15M |
478.77M |
1.10B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($14.15) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
363.72M |
364.15M |
478.77M |
1.10B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-12 |
-27 |
-68 |
-105 |
-134 |
Normalized NOPAT Margin |
|
-16,344.01% |
0.00% |
-40,034.69% |
-74,519.69% |
-96,874.76% |
-107,719.76% |
Pre Tax Income Margin |
|
-22,601.83% |
0.00% |
-73,285.44% |
-109,300.15% |
-136,936.55% |
-184,215.67% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-11.16 |
-6.34 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.80 |
-4.44 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-11.16 |
-6.34 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.80 |
-4.44 |
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% |
0.00% |
0.00% |