Growth Metrics |
- |
- |
- |
Revenue Growth |
-79.68% |
-85.12% |
71.17% |
EBITDA Growth |
-131.27% |
-161.06% |
31.92% |
EBIT Growth |
-134.45% |
-142.87% |
31.54% |
NOPAT Growth |
-132.58% |
-97.59% |
34.85% |
Net Income Growth |
-138.47% |
-143.30% |
22.34% |
EPS Growth |
-138.49% |
-138.75% |
23.96% |
Operating Cash Flow Growth |
-150.38% |
-0.60% |
-25.22% |
Free Cash Flow Firm Growth |
-185.11% |
272.64% |
-120.59% |
Invested Capital Growth |
50.88% |
-233.26% |
-24.07% |
Revenue Q/Q Growth |
73.34% |
-85.84% |
-5.14% |
EBITDA Q/Q Growth |
0.08% |
-35.11% |
1.02% |
EBIT Q/Q Growth |
-0.33% |
-33.35% |
-0.07% |
NOPAT Q/Q Growth |
14.58% |
-45.34% |
7.95% |
Net Income Q/Q Growth |
-1.12% |
-35.02% |
-0.02% |
EPS Q/Q Growth |
-3.04% |
-34.79% |
0.61% |
Operating Cash Flow Q/Q Growth |
-5.52% |
3.40% |
-1.84% |
Free Cash Flow Firm Q/Q Growth |
-22.35% |
27.46% |
18.41% |
Invested Capital Q/Q Growth |
98.48% |
-7.81% |
-7.05% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
98.82% |
99.59% |
95.33% |
EBITDA Margin |
-102.01% |
-1,789.93% |
-711.90% |
Operating Margin |
-134.44% |
-1,785.46% |
-679.58% |
EBIT Margin |
-110.03% |
-1,796.14% |
-718.32% |
Profit (Net Income) Margin |
-119.07% |
-1,947.09% |
-883.35% |
Tax Burden Percent |
98.85% |
100.63% |
101.02% |
Interest Burden Percent |
109.47% |
107.73% |
121.73% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-56.87% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-49.48% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
33.21% |
0.00% |
0.00% |
Return on Equity (ROE) |
-23.66% |
-90.24% |
-238.46% |
Cash Return on Invested Capital (CROIC) |
-97.43% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-15.48% |
-37.04% |
-28.06% |
Return on Assets (ROA) |
-16.75% |
-40.15% |
-34.51% |
Return on Common Equity (ROCE) |
-23.66% |
-90.24% |
-238.46% |
Return on Equity Simple (ROE_SIMPLE) |
-26.64% |
-148.54% |
3,547.93% |
Net Operating Profit after Tax (NOPAT) |
-100 |
-198 |
-129 |
NOPAT Margin |
-94.11% |
-1,249.82% |
-475.70% |
Net Nonoperating Expense Percent (NNEP) |
-7.39% |
-29.30% |
-26.52% |
Return On Investment Capital (ROIC_SIMPLE) |
-16.57% |
-58.65% |
-289.43% |
Cost of Revenue to Revenue |
1.18% |
0.41% |
4.67% |
SG&A Expenses to Revenue |
52.48% |
481.48% |
211.03% |
R&D to Revenue |
185.56% |
1,356.21% |
530.19% |
Operating Expenses to Revenue |
233.27% |
1,885.05% |
774.90% |
Earnings before Interest and Taxes (EBIT) |
-117 |
-285 |
-195 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-109 |
-284 |
-193 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
2.23 |
1.56 |
0.00 |
Price to Tangible Book Value (P/TBV) |
2.71 |
2.68 |
0.00 |
Price to Revenue (P/Rev) |
9.97 |
20.43 |
31.74 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
3.76 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
7.49 |
0.00 |
19.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.27 |
0.63 |
-7.60 |
Long-Term Debt to Equity |
0.22 |
0.49 |
-7.60 |
Financial Leverage |
-0.67 |
-1.10 |
-4.15 |
Leverage Ratio |
1.41 |
2.25 |
6.91 |
Compound Leverage Factor |
1.55 |
2.42 |
8.41 |
Debt to Total Capital |
21.29% |
38.49% |
115.15% |
Short-Term Debt to Total Capital |
4.30% |
8.36% |
0.00% |
Long-Term Debt to Total Capital |
17.00% |
30.14% |
115.15% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
78.71% |
61.51% |
-15.15% |
Debt to EBITDA |
-1.19 |
-0.46 |
-0.27 |
Net Debt to EBITDA |
2.43 |
1.73 |
1.78 |
Long-Term Debt to EBITDA |
-0.95 |
-0.36 |
-0.27 |
Debt to NOPAT |
-1.29 |
-0.66 |
-0.40 |
Net Debt to NOPAT |
2.64 |
2.48 |
2.66 |
Long-Term Debt to NOPAT |
-1.03 |
-0.51 |
-0.40 |
Altman Z-Score |
1.91 |
-1.46 |
-2.28 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
6.28 |
8.85 |
9.74 |
Quick Ratio |
6.00 |
8.44 |
9.32 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-172 |
296 |
-61 |
Operating Cash Flow to CapEx |
-820.10% |
-2,039.82% |
-5,425.42% |
Free Cash Flow to Firm to Interest Expense |
-14.67 |
7.13 |
-0.96 |
Operating Cash Flow to Interest Expense |
-12.39 |
-3.51 |
-2.87 |
Operating Cash Flow Less CapEx to Interest Expense |
-13.91 |
-3.68 |
-2.92 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.14 |
0.02 |
0.04 |
Accounts Receivable Turnover |
1.32 |
0.30 |
5.38 |
Inventory Turnover |
0.00 |
0.01 |
0.00 |
Fixed Asset Turnover |
2.26 |
0.33 |
0.81 |
Accounts Payable Turnover |
0.19 |
0.01 |
0.18 |
Days Sales Outstanding (DSO) |
276.18 |
1,227.60 |
67.79 |
Days Inventory Outstanding (DIO) |
0.00 |
53,200.15 |
0.00 |
Days Payable Outstanding (DPO) |
1,962.68 |
49,331.15 |
1,989.64 |
Cash Conversion Cycle (CCC) |
-1,686.49 |
5,096.60 |
-1,921.84 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
212 |
-282 |
-350 |
Invested Capital Turnover |
0.60 |
-0.45 |
-0.09 |
Increase / (Decrease) in Invested Capital |
71 |
-494 |
-68 |
Enterprise Value (EV) |
797 |
-166 |
517 |
Market Capitalization |
1,061 |
324 |
861 |
Book Value per Share |
$10.17 |
$4.34 |
($0.14) |
Tangible Book Value per Share |
$8.37 |
$2.53 |
($2.06) |
Total Capital |
605 |
338 |
45 |
Total Debt |
129 |
130 |
51 |
Total Long-Term Debt |
103 |
102 |
51 |
Net Debt |
-264 |
-490 |
-344 |
Capital Expenditures (CapEx) |
18 |
7.15 |
3.37 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
74 |
-12 |
-17 |
Debt-free Net Working Capital (DFNWC) |
427 |
606 |
350 |
Net Working Capital (NWC) |
401 |
578 |
350 |
Net Nonoperating Expense (NNE) |
27 |
110 |
111 |
Net Nonoperating Obligations (NNO) |
-264 |
-490 |
-344 |
Total Depreciation and Amortization (D&A) |
8.54 |
0.98 |
1.74 |
Debt-free, Cash-free Net Working Capital to Revenue |
69.49% |
-72.61% |
-63.74% |
Debt-free Net Working Capital to Revenue |
400.85% |
3,827.49% |
1,291.48% |
Net Working Capital to Revenue |
376.45% |
3,649.42% |
1,291.48% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.71) |
($6.47) |
($4.92) |
Adjusted Weighted Average Basic Shares Outstanding |
46.74M |
47.67M |
48.65M |
Adjusted Diluted Earnings per Share |
($2.71) |
($6.47) |
($4.92) |
Adjusted Weighted Average Diluted Shares Outstanding |
46.74M |
47.67M |
48.65M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.98M |
47.84M |
54.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
-100 |
-198 |
-129 |
Normalized NOPAT Margin |
-94.11% |
-1,249.82% |
-475.70% |
Pre Tax Income Margin |
-120.45% |
-1,934.97% |
-874.39% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-10.01 |
-6.85 |
-3.06 |
NOPAT to Interest Expense |
-8.56 |
-4.76 |
-2.02 |
EBIT Less CapEx to Interest Expense |
-11.52 |
-7.02 |
-3.11 |
NOPAT Less CapEx to Interest Expense |
-10.07 |
-4.94 |
-2.08 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |