Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
0.00% |
-67.98% |
-79.05% |
-8.52% |
-133.73% |
-119.30% |
-21.85% |
EBIT Growth |
|
0.00% |
-66.30% |
-77.46% |
-12.25% |
-130.88% |
-100.64% |
-23.38% |
NOPAT Growth |
|
0.00% |
-52.40% |
-65.42% |
-15.73% |
-124.03% |
-101.52% |
-21.69% |
Net Income Growth |
|
0.00% |
-70.51% |
-77.46% |
-12.17% |
-123.31% |
-80.00% |
-15.33% |
EPS Growth |
|
0.00% |
-63.18% |
77.21% |
36.09% |
-78.24% |
-20.35% |
8.21% |
Operating Cash Flow Growth |
|
0.00% |
-54.75% |
1.10% |
-160.34% |
-40.53% |
-73.97% |
-52.51% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
16.67% |
-352.22% |
-18.96% |
-123.64% |
-73.66% |
Invested Capital Growth |
|
0.00% |
0.00% |
-700.89% |
127.09% |
-139.45% |
43.55% |
7,129.62% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.74% |
-33.95% |
-30.09% |
2.75% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.90% |
-32.06% |
-31.99% |
4.07% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.14% |
-32.32% |
-30.76% |
5.71% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.48% |
-28.44% |
-34.31% |
8.61% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-143.57% |
-16.22% |
-23.95% |
17.57% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
7.24% |
-49.74% |
-9.03% |
-27.27% |
3.70% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-14.81% |
-45.85% |
4.47% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
188.47% |
37.43% |
92.28% |
18.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
97.27% |
98.83% |
99.74% |
99.66% |
96.40% |
86.48% |
80.83% |
Effective Tax Rate |
|
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% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-93.21% |
-44.63% |
-31.78% |
-36.12% |
-36.67% |
-20.41% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-1,133.08% |
0.00% |
0.00% |
-334.43% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
183.82% |
-26.74% |
-31.78% |
-36.12% |
-36.67% |
-20.41% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
47.26% |
-25.80% |
-35.24% |
-23.44% |
-32.43% |
-14.03% |
Net Operating Profit after Tax (NOPAT) |
|
-25 |
-38 |
-63 |
-73 |
-163 |
-328 |
-399 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-41.94% |
-11.91% |
-8.34% |
-9.90% |
-6.78% |
-2.98% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-17.05% |
-26.41% |
-12.06% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-30 |
-50 |
-89 |
-100 |
-232 |
-465 |
-574 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-29 |
-49 |
-88 |
-96 |
-223 |
-490 |
-597 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.91 |
4.42 |
3.97 |
4.82 |
3.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.91 |
4.42 |
3.97 |
4.82 |
3.09 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
89.90 |
0.00 |
0.00 |
41.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-1.09 |
-1.11 |
-1.05 |
-0.99 |
-1.00 |
-0.96 |
Leverage Ratio |
|
0.00 |
1.22 |
1.15 |
1.14 |
1.08 |
1.10 |
1.08 |
Compound Leverage Factor |
|
0.00 |
1.20 |
1.14 |
1.13 |
1.04 |
0.95 |
0.87 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
297.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-197.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
10.35 |
16.87 |
17.22 |
42.82 |
20.21 |
29.26 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
297.22% |
40.10% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
5.58 |
8.30 |
8.93 |
23.26 |
7.54 |
12.75 |
Quick Ratio |
|
0.00 |
5.34 |
8.24 |
8.57 |
22.98 |
7.43 |
12.46 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-33 |
-27 |
-124 |
-147 |
-330 |
-572 |
Operating Cash Flow to CapEx |
|
-1,718.33% |
-3,945.19% |
-4,219.73% |
-1,859.29% |
-2,920.68% |
-1,847.78% |
-2,018.22% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-821.70 |
-3,912.67 |
-17,693.86 |
-73,668.10 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-406.21 |
-1,178.63 |
-6,661.14 |
-17,341.86 |
-85,298.50 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-429.85 |
-1,208.50 |
-6,819.00 |
-18,274.57 |
-88,219.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
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 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
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 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-5.04 |
-40 |
11 |
-4.31 |
-2.43 |
171 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-5.04 |
-35 |
51 |
-15 |
1.88 |
174 |
Enterprise Value (EV) |
|
0.00 |
381 |
968 |
983 |
2,829 |
4,733 |
7,068 |
Market Capitalization |
|
280 |
280 |
1,354 |
1,256 |
3,787 |
5,976 |
10,203 |
Book Value per Share |
|
$0.00 |
($28.03) |
$6.79 |
$5.38 |
$12.07 |
$13.04 |
$26.52 |
Tangible Book Value per Share |
|
$0.00 |
($28.03) |
$6.79 |
$5.38 |
$12.07 |
$13.04 |
$26.52 |
Total Capital |
|
0.00 |
54 |
346 |
284 |
954 |
1,240 |
3,306 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-59 |
-386 |
-273 |
-958 |
-1,243 |
-3,135 |
Capital Expenditures (CapEx) |
|
1.77 |
1.20 |
1.11 |
6.53 |
5.84 |
16 |
22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-8.31 |
-44 |
-18 |
-29 |
-130 |
-99 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
51 |
342 |
228 |
902 |
951 |
1,648 |
Net Working Capital (NWC) |
|
0.00 |
51 |
342 |
228 |
902 |
951 |
1,648 |
Net Nonoperating Expense (NNE) |
|
4.61 |
12 |
27 |
28 |
61 |
75 |
65 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-59 |
-386 |
-273 |
-958 |
-1,243 |
-3,135 |
Total Depreciation and Amortization (D&A) |
|
1.04 |
1.23 |
1.41 |
4.86 |
8.51 |
-25 |
-23 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.93) |
($3.44) |
($4.14) |
($3.80) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
56.31M |
64.88M |
97.16M |
122.00M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.93) |
($3.44) |
($4.14) |
($3.80) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
56.31M |
64.88M |
97.16M |
122.00M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.93) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
51.92M |
80.03M |
108.41M |
128.76M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-38 |
-63 |
-73 |
-163 |
-328 |
-399 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-404.17 |
-1,260.23 |
-12,779.14 |
-14,345.14 |
-115,919.50 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-331.64 |
-947.68 |
-8,958.10 |
-10,367.00 |
-81,289.60 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-427.81 |
-1,290.10 |
-12,937.00 |
-15,277.86 |
-118,840.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-355.28 |
-977.55 |
-9,115.96 |
-11,299.71 |
-84,210.10 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
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% |
0.00% |