Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
2,914.55% |
167.43% |
12.09% |
EBITDA Growth |
|
0.00% |
-145.91% |
-306.05% |
-53.73% |
22.47% |
23.58% |
EBIT Growth |
|
0.00% |
-148.78% |
-313.82% |
-62.00% |
16.16% |
18.09% |
NOPAT Growth |
|
0.00% |
-149.63% |
-313.32% |
-62.46% |
16.29% |
18.30% |
Net Income Growth |
|
0.00% |
-138.97% |
-360.51% |
-44.03% |
19.55% |
12.63% |
EPS Growth |
|
0.00% |
-131.95% |
-127.75% |
67.80% |
22.43% |
18.29% |
Operating Cash Flow Growth |
|
0.00% |
-140.23% |
-209.20% |
-92.68% |
3.68% |
64.73% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-175.63% |
-22.78% |
15.83% |
49.97% |
Invested Capital Growth |
|
0.00% |
0.00% |
172.70% |
32.80% |
21.43% |
-21.43% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
58.06% |
17.24% |
9.21% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.86% |
5.53% |
19.66% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.90% |
3.53% |
16.81% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.77% |
3.59% |
16.40% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
9.85% |
3.59% |
14.08% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.37% |
4.65% |
16.25% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-45.34% |
-7.67% |
6.51% |
57.16% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.04% |
46.07% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.10% |
1.57% |
-28.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
-845.45% |
-188.36% |
-45.78% |
-24.14% |
EBITDA Margin |
|
0.00% |
0.00% |
-7,316.36% |
-373.10% |
-108.16% |
-73.74% |
Operating Margin |
|
0.00% |
0.00% |
-7,672.73% |
-413.51% |
-129.43% |
-94.35% |
EBIT Margin |
|
0.00% |
0.00% |
-7,674.55% |
-412.42% |
-129.30% |
-94.49% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
-8,523.64% |
-407.24% |
-122.51% |
-95.49% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.06% |
100.02% |
100.11% |
Interest Burden Percent |
|
103.90% |
99.80% |
111.06% |
98.68% |
94.73% |
100.96% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-165.82% |
-158.15% |
-104.81% |
-87.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-148.31% |
-143.82% |
-86.28% |
-51.73% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
125.70% |
117.62% |
57.45% |
27.00% |
Return on Equity (ROE) |
|
0.00% |
-26.37% |
-40.11% |
-40.54% |
-47.36% |
-60.45% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-349.52% |
-258.49% |
-186.33% |
-124.17% |
-63.44% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-31.39% |
-34.05% |
-33.09% |
-29.18% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
-34.86% |
-33.62% |
-31.35% |
-29.49% |
Return on Common Equity (ROCE) |
|
0.00% |
9.46% |
-31.11% |
-40.54% |
-47.36% |
-60.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
73.55% |
-24.02% |
-48.93% |
-59.42% |
-72.37% |
Net Operating Profit after Tax (NOPAT) |
|
-286 |
-715 |
-2,954 |
-4,799 |
-4,017 |
-3,282 |
NOPAT Margin |
|
0.00% |
0.00% |
-5,370.91% |
-289.46% |
-90.60% |
-66.04% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-20.89% |
-17.51% |
-14.34% |
-18.52% |
-35.72% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-31.93% |
-29.60% |
-29.83% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
945.45% |
288.36% |
145.78% |
124.14% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
3,463.64% |
107.90% |
38.66% |
37.75% |
R&D to Revenue |
|
0.00% |
0.00% |
3,363.64% |
117.25% |
44.99% |
32.45% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
6,827.27% |
225.15% |
83.65% |
70.20% |
Earnings before Interest and Taxes (EBIT) |
|
-410 |
-1,020 |
-4,221 |
-6,838 |
-5,733 |
-4,696 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-403 |
-991 |
-4,024 |
-6,186 |
-4,796 |
-3,665 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.78 |
1.23 |
2.46 |
2.07 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.78 |
1.23 |
2.46 |
2.07 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1,697.34 |
10.24 |
5.07 |
2.73 |
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) |
|
0.00 |
14.93 |
29.32 |
1.92 |
4.17 |
3.12 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1,389.94 |
4.00 |
3.95 |
2.08 |
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 |
0.00 |
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 |
0.02 |
0.06 |
0.09 |
0.48 |
0.68 |
Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.06 |
0.09 |
0.48 |
0.68 |
Financial Leverage |
|
0.00 |
-0.75 |
-0.85 |
-0.82 |
-0.67 |
-0.52 |
Leverage Ratio |
|
0.00 |
1.19 |
1.15 |
1.21 |
1.51 |
2.05 |
Compound Leverage Factor |
|
0.00 |
1.19 |
1.28 |
1.19 |
1.43 |
2.07 |
Debt to Total Capital |
|
0.00% |
1.91% |
5.91% |
8.19% |
32.65% |
40.36% |
Short-Term Debt to Total Capital |
|
0.00% |
0.71% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
1.19% |
5.91% |
8.19% |
32.65% |
40.36% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
133.27% |
0.00% |
0.00% |
0.00% |
0.04% |
Common Equity to Total Capital |
|
0.00% |
-35.17% |
94.09% |
91.81% |
67.35% |
59.60% |
Debt to EBITDA |
|
0.00 |
-0.08 |
-0.30 |
-0.20 |
-0.92 |
-1.21 |
Net Debt to EBITDA |
|
0.00 |
2.93 |
4.20 |
1.67 |
1.03 |
0.89 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.05 |
-0.30 |
-0.20 |
-0.92 |
-1.21 |
Debt to NOPAT |
|
0.00 |
-0.10 |
-0.42 |
-0.26 |
-1.10 |
-1.35 |
Net Debt to NOPAT |
|
0.00 |
4.06 |
5.72 |
2.15 |
1.23 |
0.99 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.07 |
-0.42 |
-0.26 |
-1.10 |
-1.35 |
Altman Z-Score |
|
0.00 |
9.03 |
20.05 |
1.02 |
0.06 |
-1.23 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
135.85% |
22.44% |
0.00% |
0.00% |
0.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
4.94 |
14.13 |
5.42 |
4.95 |
4.70 |
Quick Ratio |
|
0.00 |
4.89 |
13.83 |
4.81 |
3.83 |
3.62 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,671 |
-4,605 |
-5,654 |
-4,759 |
-2,381 |
Operating Cash Flow to CapEx |
|
-177.39% |
-92.78% |
-146.15% |
-369.03% |
-474.27% |
-150.39% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-208.84 |
-9.80 |
-54.90 |
-21.63 |
-5.54 |
Operating Cash Flow to Interest Expense |
|
-10.38 |
-106.00 |
-5.58 |
-49.05 |
-22.12 |
-3.99 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-16.24 |
-220.25 |
-9.40 |
-62.34 |
-26.78 |
-6.64 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.08 |
0.26 |
0.31 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
3.44 |
25.91 |
33.72 |
16.46 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
5.90 |
3.26 |
2.53 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.02 |
0.48 |
1.16 |
1.27 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
1.82 |
6.45 |
6.53 |
8.34 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
106.18 |
14.09 |
10.82 |
22.18 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
61.91 |
112.03 |
143.99 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
201.10 |
56.61 |
55.93 |
43.78 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-94.92 |
19.40 |
66.92 |
122.39 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
956 |
2,607 |
3,462 |
4,204 |
3,303 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.03 |
0.55 |
1.16 |
1.32 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
956 |
1,651 |
855 |
742 |
-901 |
Enterprise Value (EV) |
|
0.00 |
14,274 |
76,447 |
6,636 |
17,531 |
10,320 |
Market Capitalization |
|
11,934 |
11,934 |
93,354 |
16,973 |
22,468 |
13,575 |
Book Value per Share |
|
$0.00 |
($13.70) |
$21.67 |
$14.98 |
$9.54 |
$6.43 |
Tangible Book Value per Share |
|
$0.00 |
($13.70) |
$21.67 |
$14.98 |
$9.54 |
$6.43 |
Total Capital |
|
0.00 |
3,935 |
20,740 |
15,030 |
13,572 |
11,003 |
Total Debt |
|
0.00 |
75 |
1,226 |
1,231 |
4,431 |
4,441 |
Total Long-Term Debt |
|
0.00 |
47 |
1,226 |
1,231 |
4,431 |
4,441 |
Net Debt |
|
0.00 |
-2,904 |
-16,907 |
-10,337 |
-4,937 |
-3,259 |
Capital Expenditures (CapEx) |
|
199 |
914 |
1,794 |
1,369 |
1,026 |
1,141 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-546 |
-887 |
-862 |
458 |
632 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2,433 |
17,246 |
10,706 |
9,826 |
8,332 |
Net Working Capital (NWC) |
|
0.00 |
2,405 |
17,246 |
10,706 |
9,826 |
8,332 |
Net Nonoperating Expense (NNE) |
|
140 |
303 |
1,734 |
1,953 |
1,415 |
1,464 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-2,904 |
-16,907 |
-10,337 |
-4,937 |
-3,259 |
Total Depreciation and Amortization (D&A) |
|
7.00 |
29 |
197 |
652 |
937 |
1,031 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-1,612.73% |
-51.99% |
10.33% |
12.72% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
31,356.36% |
645.72% |
221.61% |
167.65% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
31,356.36% |
645.72% |
221.61% |
167.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($22.98) |
($7.40) |
($5.74) |
($4.69) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
204M |
913M |
947M |
1.01B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($22.98) |
($7.40) |
($5.74) |
($4.69) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
204M |
913M |
947M |
1.01B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
900.55M |
927.09M |
977.45M |
1.13B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-286 |
-715 |
-2,954 |
-4,799 |
-4,017 |
-3,282 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
-5,370.91% |
-289.46% |
-90.60% |
-66.04% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
-8,523.64% |
-407.00% |
-122.49% |
-95.39% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-12.06 |
-127.50 |
-8.98 |
-66.39 |
-26.06 |
-10.92 |
NOPAT to Interest Expense |
|
-8.42 |
-89.34 |
-6.29 |
-46.59 |
-18.26 |
-7.63 |
EBIT Less CapEx to Interest Expense |
|
-17.91 |
-241.75 |
-12.80 |
-79.68 |
-30.72 |
-13.57 |
NOPAT Less CapEx to Interest Expense |
|
-14.27 |
-203.59 |
-10.10 |
-59.89 |
-22.92 |
-10.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.66% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.66% |