Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
77.01% |
239.02% |
15.92% |
78.34% |
EBITDA Growth |
|
0.00% |
-134.06% |
11.80% |
-56.34% |
-3.42% |
EBIT Growth |
|
0.00% |
-116.78% |
-5.42% |
-39.57% |
-6.17% |
NOPAT Growth |
|
0.00% |
-85.71% |
-32.48% |
-31.59% |
-6.68% |
Net Income Growth |
|
0.00% |
-113.29% |
-15.87% |
-34.30% |
-4.17% |
EPS Growth |
|
0.00% |
23.29% |
48.21% |
-31.03% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-158.64% |
-48.40% |
7.20% |
50.55% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-128.34% |
41.44% |
38.73% |
Invested Capital Growth |
|
0.00% |
94.04% |
174.29% |
13.79% |
-9.41% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
13.01% |
3.48% |
19.90% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-53.72% |
-8.21% |
-0.14% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-41.54% |
-6.56% |
-0.99% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-10.54% |
-6.37% |
-1.97% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-42.29% |
-7.85% |
-0.98% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-1,066.67% |
-5.56% |
-2.70% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-27.70% |
2.71% |
-30.78% |
44.89% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.24% |
-147.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
5.19% |
4.78% |
1,308.69% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
-33.61% |
-3.04% |
9.00% |
21.02% |
26.63% |
EBITDA Margin |
|
-129.19% |
-170.82% |
-44.44% |
-59.93% |
-34.76% |
Operating Margin |
|
-156.29% |
-163.97% |
-64.08% |
-72.74% |
-43.51% |
EBIT Margin |
|
-155.75% |
-190.74% |
-59.31% |
-71.41% |
-42.52% |
Profit (Net Income) Margin |
|
-156.44% |
-188.51% |
-64.43% |
-74.64% |
-43.60% |
Tax Burden Percent |
|
100.86% |
93.98% |
102.26% |
102.04% |
100.40% |
Interest Burden Percent |
|
99.59% |
105.16% |
106.23% |
102.43% |
102.13% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-69.36% |
-87.61% |
-46.99% |
-39.47% |
-41.51% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-38.03% |
-73.36% |
-38.47% |
-20.02% |
-2.90% |
Return on Net Nonoperating Assets (RNNOA) |
|
18.55% |
58.53% |
27.17% |
9.73% |
0.92% |
Return on Equity (ROE) |
|
-50.81% |
-29.09% |
-19.82% |
-29.74% |
-40.59% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-151.58% |
-140.13% |
-52.37% |
-31.63% |
Operating Return on Assets (OROA) |
|
-29.15% |
-20.31% |
-12.71% |
-18.10% |
-17.45% |
Return on Assets (ROA) |
|
-29.28% |
-20.08% |
-13.80% |
-18.92% |
-17.89% |
Return on Common Equity (ROCE) |
|
78.25% |
-19.17% |
-19.82% |
-29.74% |
-40.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
32.99% |
-16.80% |
-20.19% |
-32.92% |
-49.73% |
Net Operating Profit after Tax (NOPAT) |
|
-38 |
-71 |
-95 |
-125 |
-133 |
NOPAT Margin |
|
-109.40% |
-114.78% |
-44.86% |
-50.92% |
-30.46% |
Net Nonoperating Expense Percent (NNEP) |
|
-31.33% |
-14.26% |
-8.53% |
-19.45% |
-38.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-35.53% |
-8.95% |
-12.19% |
-18.87% |
-16.95% |
Cost of Revenue to Revenue |
|
133.61% |
103.04% |
91.00% |
78.98% |
73.37% |
SG&A Expenses to Revenue |
|
68.24% |
93.83% |
42.19% |
45.08% |
30.16% |
R&D to Revenue |
|
54.44% |
67.11% |
30.89% |
48.67% |
39.98% |
Operating Expenses to Revenue |
|
122.68% |
160.93% |
73.08% |
93.76% |
70.14% |
Earnings before Interest and Taxes (EBIT) |
|
-55 |
-119 |
-125 |
-175 |
-185 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-106 |
-94 |
-147 |
-152 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
7.90 |
2.65 |
4.85 |
33.29 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
9.23 |
3.41 |
6.47 |
50.37 |
Price to Revenue (P/Rev) |
|
10.93 |
88.63 |
8.46 |
10.99 |
29.19 |
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) |
|
10.93 |
45.77 |
4.76 |
7.35 |
41.59 |
Enterprise Value to Revenue (EV/Rev) |
|
17.25 |
79.14 |
6.66 |
10.09 |
29.01 |
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 |
0.00 |
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 |
0.14 |
0.15 |
0.19 |
1.05 |
Long-Term Debt to Equity |
|
0.00 |
0.14 |
0.15 |
0.16 |
1.02 |
Financial Leverage |
|
-0.49 |
-0.80 |
-0.71 |
-0.49 |
-0.32 |
Leverage Ratio |
|
1.74 |
1.45 |
1.44 |
1.57 |
2.27 |
Compound Leverage Factor |
|
1.73 |
1.52 |
1.53 |
1.61 |
2.32 |
Debt to Total Capital |
|
0.00% |
12.54% |
13.26% |
15.96% |
51.21% |
Short-Term Debt to Total Capital |
|
0.00% |
0.35% |
0.37% |
2.69% |
1.54% |
Long-Term Debt to Total Capital |
|
0.00% |
12.18% |
12.89% |
13.27% |
49.68% |
Preferred Equity to Total Capital |
|
254.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
-154.00% |
87.46% |
86.74% |
84.04% |
48.79% |
Debt to EBITDA |
|
0.00 |
-0.94 |
-1.10 |
-0.72 |
-2.65 |
Net Debt to EBITDA |
|
0.00 |
5.56 |
4.03 |
1.49 |
0.52 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.92 |
-1.07 |
-0.60 |
-2.57 |
Debt to NOPAT |
|
0.00 |
-1.40 |
-1.09 |
-0.85 |
-3.02 |
Net Debt to NOPAT |
|
0.00 |
8.27 |
3.99 |
1.76 |
0.59 |
Long-Term Debt to NOPAT |
|
0.00 |
-1.36 |
-1.06 |
-0.70 |
-2.93 |
Altman Z-Score |
|
1.01 |
11.78 |
3.17 |
3.21 |
8.77 |
Noncontrolling Interest Sharing Ratio |
|
254.00% |
34.08% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
1.92 |
8.04 |
4.06 |
2.13 |
2.04 |
Quick Ratio |
|
1.15 |
7.32 |
3.12 |
1.25 |
1.34 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-124 |
-282 |
-165 |
-101 |
Operating Cash Flow to CapEx |
|
-110.49% |
-279.35% |
-251.20% |
-193.68% |
-89.62% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.19 |
0.11 |
0.21 |
0.25 |
0.41 |
Accounts Receivable Turnover |
|
12.88 |
7.46 |
8.35 |
6.82 |
12.18 |
Inventory Turnover |
|
1.80 |
1.73 |
2.74 |
1.93 |
2.82 |
Fixed Asset Turnover |
|
0.71 |
1.08 |
2.53 |
1.98 |
2.56 |
Accounts Payable Turnover |
|
13.95 |
18.71 |
24.66 |
9.34 |
7.77 |
Days Sales Outstanding (DSO) |
|
28.34 |
48.93 |
43.70 |
53.53 |
29.96 |
Days Inventory Outstanding (DIO) |
|
203.06 |
210.70 |
133.24 |
189.07 |
129.40 |
Days Payable Outstanding (DPO) |
|
26.17 |
19.51 |
14.80 |
39.10 |
46.96 |
Cash Conversion Cycle (CCC) |
|
205.23 |
240.12 |
162.15 |
203.50 |
112.39 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
55 |
108 |
295 |
336 |
304 |
Invested Capital Turnover |
|
0.63 |
0.76 |
1.05 |
0.78 |
1.36 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
52 |
188 |
41 |
-32 |
Enterprise Value (EV) |
|
606 |
4,925 |
1,406 |
2,468 |
12,655 |
Market Capitalization |
|
384 |
5,516 |
1,784 |
2,687 |
12,733 |
Book Value per Share |
|
($4.39) |
$1.55 |
$1.42 |
$1.14 |
$0.77 |
Tangible Book Value per Share |
|
($4.77) |
$1.33 |
$1.10 |
$0.86 |
$0.51 |
Total Capital |
|
108 |
799 |
776 |
660 |
784 |
Total Debt |
|
0.00 |
100 |
103 |
105 |
401 |
Total Long-Term Debt |
|
0.00 |
97 |
100 |
88 |
389 |
Net Debt |
|
-53 |
-591 |
-378 |
-219 |
-78 |
Capital Expenditures (CapEx) |
|
25 |
26 |
42 |
51 |
55 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.10 |
-9.68 |
30 |
26 |
-54 |
Debt-free Net Working Capital (DFNWC) |
|
45 |
681 |
502 |
271 |
365 |
Net Working Capital (NWC) |
|
45 |
678 |
499 |
253 |
353 |
Net Nonoperating Expense (NNE) |
|
17 |
46 |
41 |
58 |
57 |
Net Nonoperating Obligations (NNO) |
|
-53 |
-591 |
-378 |
-219 |
-78 |
Total Depreciation and Amortization (D&A) |
|
9.34 |
12 |
31 |
28 |
34 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.03% |
-15.55% |
14.44% |
10.77% |
-12.34% |
Debt-free Net Working Capital to Revenue |
|
127.12% |
1,094.66% |
238.04% |
110.84% |
83.71% |
Net Working Capital to Revenue |
|
127.12% |
1,090.12% |
236.67% |
103.58% |
80.95% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.56) |
($0.29) |
($0.38) |
($0.38) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
464.78M |
466.21M |
481.77M |
495.93M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.56) |
($0.29) |
($0.38) |
($0.38) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
464.78M |
466.21M |
481.77M |
495.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.56) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
209.90M |
477.65M |
489.14M |
453.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-71 |
-95 |
-125 |
-133 |
Normalized NOPAT Margin |
|
-109.40% |
-114.78% |
-44.86% |
-50.92% |
-30.46% |
Pre Tax Income Margin |
|
-155.11% |
-200.59% |
-63.01% |
-73.15% |
-43.42% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-22.92% |
-8.61% |
-18.58% |