Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
511.87% |
192.67% |
37.41% |
-1.09% |
3.64% |
13.99% |
EBITDA Growth |
|
0.00% |
-68.57% |
-159.75% |
-166.76% |
-51.92% |
-37.69% |
-62.15% |
EBIT Growth |
|
0.00% |
-65.24% |
-155.68% |
-166.31% |
-51.52% |
-31.97% |
-60.54% |
NOPAT Growth |
|
0.00% |
-65.10% |
-155.46% |
-166.62% |
-51.56% |
-31.68% |
-60.84% |
Net Income Growth |
|
0.00% |
-120.52% |
-79.33% |
-166.06% |
-47.44% |
-21.97% |
-51.87% |
EPS Growth |
|
0.00% |
-101.32% |
77.52% |
-39.02% |
-17.19% |
12.87% |
0.69% |
Operating Cash Flow Growth |
|
0.00% |
125.79% |
-1,590.64% |
-155.44% |
-43.72% |
12.63% |
-152.70% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-443.06% |
-176.16% |
-44.26% |
11.75% |
-175.10% |
Invested Capital Growth |
|
0.00% |
0.00% |
-8.23% |
-7.78% |
-35.41% |
-189.68% |
19.08% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.02% |
11.04% |
-5.68% |
7.71% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.18% |
-9.43% |
-6.89% |
-16.98% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.25% |
-8.91% |
-6.11% |
-16.58% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.23% |
-8.94% |
-6.09% |
-16.71% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.25% |
-7.36% |
-4.93% |
-14.91% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-630.77% |
-1.83% |
3.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-27.71% |
-16.09% |
-10.52% |
31.87% |
-63.07% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.75% |
34.80% |
-76.84% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-32.84% |
-58.26% |
-421.54% |
10.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-2,649.60% |
-729.97% |
-647.86% |
-1,257.72% |
-1,931.90% |
-2,566.58% |
-3,651.05% |
Operating Margin |
|
-2,769.92% |
-747.39% |
-652.38% |
-1,265.83% |
-1,939.65% |
-2,464.41% |
-3,477.43% |
EBIT Margin |
|
-2,769.92% |
-748.04% |
-653.48% |
-1,266.49% |
-1,940.26% |
-2,470.63% |
-3,479.71% |
Profit (Net Income) Margin |
|
-2,959.37% |
-1,066.58% |
-653.53% |
-1,265.38% |
-1,886.33% |
-2,219.87% |
-2,957.71% |
Tax Burden Percent |
|
106.84% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
142.58% |
100.01% |
99.91% |
97.22% |
89.85% |
85.00% |
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% |
-35.66% |
-23.62% |
-34.32% |
-36.27% |
-39.34% |
-33.47% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-17.90% |
-20.59% |
-31.02% |
-33.57% |
-37.27% |
-34.59% |
Return on Assets (ROA) |
|
0.00% |
-25.52% |
-20.59% |
-30.99% |
-32.63% |
-33.49% |
-29.40% |
Return on Common Equity (ROCE) |
|
0.00% |
33.60% |
-15.15% |
-34.32% |
-36.27% |
-39.34% |
-33.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
37.84% |
-14.48% |
-30.94% |
-30.10% |
-42.38% |
-22.62% |
Net Operating Profit after Tax (NOPAT) |
|
-7.35 |
-12 |
-31 |
-83 |
-125 |
-165 |
-265 |
NOPAT Margin |
|
-1,938.94% |
-523.17% |
-456.67% |
-886.08% |
-1,357.75% |
-1,725.09% |
-2,434.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-27.99% |
-6.38% |
-9.64% |
-9.60% |
-7.84% |
-5.44% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-21.66% |
-32.93% |
-18.61% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
644.06% |
220.44% |
198.35% |
280.88% |
409.07% |
566.84% |
791.41% |
R&D to Revenue |
|
2,225.86% |
626.95% |
554.03% |
1,084.95% |
1,630.57% |
1,997.57% |
2,786.02% |
Operating Expenses to Revenue |
|
2,869.92% |
847.39% |
752.38% |
1,365.83% |
2,039.65% |
2,564.41% |
3,577.43% |
Earnings before Interest and Taxes (EBIT) |
|
-10 |
-17 |
-44 |
-118 |
-179 |
-236 |
-379 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-17 |
-44 |
-117 |
-178 |
-245 |
-398 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.13 |
2.92 |
2.09 |
1.34 |
2.43 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.13 |
2.92 |
2.09 |
1.34 |
2.43 |
Price to Revenue (P/Rev) |
|
395.78 |
64.68 |
141.11 |
119.53 |
131.02 |
70.15 |
318.39 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
83.95 |
92.76 |
76.05 |
64.81 |
7.87 |
180.60 |
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 |
78.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
22.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-1.30 |
-1.11 |
-1.07 |
-1.06 |
-1.12 |
-1.09 |
Leverage Ratio |
|
0.00 |
1.40 |
1.15 |
1.11 |
1.11 |
1.17 |
1.14 |
Compound Leverage Factor |
|
0.00 |
1.99 |
1.15 |
1.11 |
1.08 |
1.06 |
0.97 |
Debt to Total Capital |
|
0.00% |
6.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
3.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
2.39% |
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% |
182.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-88.43% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
5.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
7.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
3.44 |
21.21 |
14.07 |
11.32 |
1.67 |
14.50 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
194.22% |
35.87% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
9.35 |
22.74 |
13.86 |
12.00 |
7.58 |
15.73 |
Quick Ratio |
|
0.00 |
9.24 |
22.50 |
13.67 |
11.77 |
7.38 |
15.32 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
8.54 |
-29 |
-81 |
-117 |
-103 |
-283 |
Operating Cash Flow to CapEx |
|
-19,704.08% |
1,059.57% |
-3,398.99% |
-2,535.11% |
-4,827.06% |
-2,816.08% |
-4,258.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.16 |
-140.16 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.34 |
-177.59 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.31 |
-182.82 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
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 |
3.68 |
6.47 |
2.97 |
1.67 |
1.31 |
1.04 |
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 |
-21 |
-22 |
-24 |
-33 |
-95 |
-77 |
Invested Capital Turnover |
|
0.00 |
-0.22 |
-0.32 |
-0.40 |
-0.33 |
-0.15 |
-0.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-21 |
-1.70 |
-1.74 |
-8.54 |
-62 |
18 |
Enterprise Value (EV) |
|
0.00 |
195 |
630 |
709 |
598 |
75 |
1,968 |
Market Capitalization |
|
150 |
150 |
958 |
1,115 |
1,209 |
671 |
3,470 |
Book Value per Share |
|
$0.00 |
($24.09) |
$8.16 |
$8.13 |
$10.61 |
$6.76 |
$11.94 |
Tangible Book Value per Share |
|
$0.00 |
($24.09) |
$8.16 |
$8.13 |
$10.61 |
$6.76 |
$11.94 |
Total Capital |
|
0.00 |
74 |
306 |
381 |
578 |
501 |
1,425 |
Total Debt |
|
0.00 |
4.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
1.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-90 |
-328 |
-406 |
-611 |
-595 |
-1,501 |
Capital Expenditures (CapEx) |
|
0.05 |
0.24 |
1.09 |
3.74 |
2.82 |
4.23 |
7.07 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-6.36 |
-11 |
-24 |
-40 |
-65 |
-57 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
88 |
317 |
381 |
571 |
531 |
1,444 |
Net Working Capital (NWC) |
|
0.00 |
85 |
317 |
381 |
571 |
531 |
1,444 |
Net Nonoperating Expense (NNE) |
|
3.87 |
13 |
13 |
35 |
49 |
47 |
57 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-90 |
-329 |
-406 |
-611 |
-595 |
-1,501 |
Total Depreciation and Amortization (D&A) |
|
0.46 |
0.42 |
0.38 |
0.82 |
0.77 |
-9.17 |
-19 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-274.43% |
-162.81% |
-257.99% |
-430.32% |
-677.03% |
-525.14% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
3,803.97% |
4,672.03% |
4,090.53% |
6,190.74% |
5,550.49% |
13,253.85% |
Net Working Capital to Revenue |
|
0.00% |
3,684.35% |
4,672.03% |
4,090.53% |
6,190.74% |
5,550.49% |
13,253.85% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.05) |
($2.85) |
($3.34) |
($2.91) |
($2.89) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
37.58M |
47.75M |
52.16M |
73.01M |
111.58M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.05) |
($2.85) |
($3.34) |
($2.91) |
($2.89) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
37.58M |
47.75M |
52.16M |
73.01M |
111.58M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.05) |
($2.85) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
21.66M |
41.43M |
70.81M |
79.72M |
120.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.35 |
-12 |
-31 |
-83 |
-125 |
-165 |
-265 |
Normalized NOPAT Margin |
|
-1,938.94% |
-523.17% |
-456.67% |
-886.08% |
-1,357.75% |
-1,725.09% |
-2,434.20% |
Pre Tax Income Margin |
|
-2,769.92% |
-1,066.58% |
-653.53% |
-1,265.38% |
-1,886.33% |
-2,219.87% |
-2,957.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-2.35 |
-212.21 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
-1.64 |
-148.30 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-2.38 |
-217.44 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1.67 |
-153.52 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
-0.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-0.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |