Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
148.16% |
-14.10% |
-31.62% |
20.38% |
-67.27% |
-100.00% |
EBITDA Growth |
|
0.00% |
-25.91% |
-101.42% |
-72.19% |
-41.66% |
-100.76% |
-43.44% |
EBIT Growth |
|
0.00% |
-27.49% |
-104.54% |
-69.85% |
-37.37% |
-88.70% |
-42.00% |
NOPAT Growth |
|
0.00% |
-34.20% |
-104.54% |
-69.84% |
-37.38% |
-88.63% |
-41.53% |
Net Income Growth |
|
0.00% |
-14.06% |
-126.92% |
-72.98% |
-32.93% |
-75.46% |
-37.52% |
EPS Growth |
|
0.00% |
-5.13% |
91.00% |
-27.86% |
-19.84% |
-25.32% |
7.25% |
Operating Cash Flow Growth |
|
0.00% |
-4,190.35% |
-101.68% |
-47.09% |
-52.47% |
-56.23% |
-59.01% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-20.67% |
-50.88% |
-58.73% |
-40.15% |
-77.11% |
Invested Capital Growth |
|
0.00% |
0.00% |
13.96% |
-24.82% |
57.74% |
-166.50% |
9.96% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.47% |
13.95% |
-52.98% |
-100.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.40% |
-3.11% |
-35.88% |
-6.09% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.14% |
-1.84% |
-33.61% |
-6.46% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.13% |
-1.84% |
-33.56% |
-5.56% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.95% |
-0.10% |
-33.14% |
-5.83% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.73% |
4.64% |
-20.63% |
2.72% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-15.44% |
-10.70% |
-11.16% |
-20.14% |
-3.28% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-12.12% |
-8.23% |
-7.90% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.66% |
52.41% |
-210.30% |
-243.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
EBITDA Margin |
|
-201.77% |
-102.37% |
-240.06% |
-604.55% |
-711.42% |
-4,363.65% |
0.00% |
Operating Margin |
|
-200.00% |
-108.15% |
-257.54% |
-639.70% |
-730.01% |
-4,207.12% |
0.00% |
EBIT Margin |
|
-210.51% |
-108.15% |
-257.54% |
-639.74% |
-730.01% |
-4,208.75% |
0.00% |
Profit (Net Income) Margin |
|
-207.24% |
-95.25% |
-251.63% |
-636.58% |
-702.95% |
-3,768.28% |
0.00% |
Tax Burden Percent |
|
100.00% |
91.60% |
99.66% |
100.00% |
99.83% |
99.20% |
99.87% |
Interest Burden Percent |
|
98.44% |
96.15% |
98.04% |
99.51% |
96.46% |
90.26% |
86.82% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-254.45% |
-243.24% |
-442.75% |
-549.87% |
-5,058.28% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-238.52% |
-232.36% |
-431.85% |
-538.76% |
-5,050.65% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
191.96% |
208.76% |
408.02% |
511.25% |
5,023.53% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-62.50% |
-34.49% |
-34.74% |
-38.63% |
-34.75% |
-29.33% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-454.45% |
-256.30% |
-414.42% |
-594.68% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-24.54% |
-28.10% |
-28.81% |
-33.33% |
-33.92% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
-21.61% |
-27.45% |
-28.66% |
-32.09% |
-30.37% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
62.51% |
-17.71% |
-34.74% |
-38.63% |
-34.75% |
-29.33% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
31.24% |
-22.79% |
-31.05% |
-36.30% |
-23.89% |
-26.49% |
Net Operating Profit after Tax (NOPAT) |
|
-28 |
-38 |
-77 |
-132 |
-181 |
-341 |
-483 |
NOPAT Margin |
|
-140.00% |
-75.71% |
-180.28% |
-447.79% |
-511.01% |
-2,944.99% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-15.93% |
-10.89% |
-10.90% |
-11.11% |
-7.63% |
-5.67% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-26.39% |
-18.67% |
-21.31% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
46.67% |
24.79% |
49.85% |
103.61% |
114.71% |
653.03% |
0.00% |
R&D to Revenue |
|
253.33% |
183.36% |
307.68% |
636.09% |
715.30% |
3,654.09% |
0.00% |
Operating Expenses to Revenue |
|
300.00% |
208.15% |
357.54% |
739.70% |
830.01% |
4,307.12% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-42 |
-54 |
-111 |
-188 |
-258 |
-487 |
-692 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-41 |
-51 |
-103 |
-178 |
-252 |
-505 |
-725 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
5.54 |
3.08 |
3.09 |
1.72 |
3.25 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
6.58 |
3.51 |
3.46 |
1.79 |
3.35 |
Price to Revenue (P/Rev) |
|
7.44 |
3.00 |
61.14 |
63.11 |
59.78 |
271.36 |
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 |
11.16 |
64.45 |
50.08 |
36.53 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.64 |
50.89 |
43.47 |
41.55 |
111.34 |
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 |
-0.80 |
-0.90 |
-0.94 |
-0.95 |
-0.99 |
-1.01 |
Leverage Ratio |
|
0.00 |
1.45 |
1.26 |
1.21 |
1.20 |
1.14 |
1.13 |
Compound Leverage Factor |
|
0.00 |
1.39 |
1.23 |
1.21 |
1.16 |
1.03 |
0.98 |
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% |
200.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-100.03% |
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 |
0.24 |
16.64 |
7.42 |
8.68 |
7.47 |
14.23 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
200.03% |
48.65% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
3.11 |
9.63 |
9.77 |
10.65 |
13.06 |
14.20 |
Quick Ratio |
|
0.00 |
3.05 |
9.48 |
9.66 |
10.48 |
12.89 |
13.97 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-68 |
-82 |
-123 |
-196 |
-274 |
-485 |
Operating Cash Flow to CapEx |
|
80.92% |
-2,073.38% |
-3,411.66% |
-2,254.60% |
-2,074.71% |
-4,535.80% |
-5,407.80% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-638.31 |
-1,149.94 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
10.46 |
-468.08 |
-1,409.35 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-2.47 |
-490.65 |
-1,450.66 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.23 |
0.11 |
0.05 |
0.05 |
0.01 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
5.73 |
5.68 |
4.77 |
6.67 |
3.91 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
7.00 |
5.36 |
2.87 |
2.34 |
0.56 |
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 |
63.73 |
64.24 |
76.51 |
54.69 |
93.41 |
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 |
63.73 |
64.24 |
76.51 |
54.69 |
93.41 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
30 |
34 |
26 |
40 |
-27 |
-24 |
Invested Capital Turnover |
|
0.00 |
3.36 |
1.35 |
0.99 |
1.08 |
1.72 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
30 |
4.16 |
-8.42 |
15 |
-67 |
2.67 |
Enterprise Value (EV) |
|
0.00 |
332 |
2,187 |
1,278 |
1,470 |
1,289 |
5,069 |
Market Capitalization |
|
150 |
150 |
2,628 |
1,855 |
2,115 |
3,142 |
7,358 |
Book Value per Share |
|
$0.00 |
($55.03) |
$7.15 |
$8.18 |
$7.72 |
$16.67 |
$13.47 |
Tangible Book Value per Share |
|
$0.00 |
($82.66) |
$6.01 |
$7.17 |
$6.89 |
$16.01 |
$13.04 |
Total Capital |
|
0.00 |
153 |
475 |
603 |
685 |
1,826 |
2,265 |
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 |
-123 |
-441 |
-577 |
-645 |
-1,853 |
-2,289 |
Capital Expenditures (CapEx) |
|
1.50 |
2.39 |
2.93 |
6.53 |
11 |
7.73 |
10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-32 |
-34 |
-48 |
-47 |
-118 |
-126 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
91 |
407 |
529 |
598 |
1,735 |
2,164 |
Net Working Capital (NWC) |
|
0.00 |
91 |
407 |
529 |
598 |
1,735 |
2,164 |
Net Nonoperating Expense (NNE) |
|
14 |
9.78 |
31 |
55 |
68 |
95 |
117 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-123 |
-441 |
-577 |
-645 |
-1,853 |
-2,289 |
Total Depreciation and Amortization (D&A) |
|
1.76 |
2.89 |
7.51 |
10 |
6.58 |
-18 |
-33 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-63.61% |
-78.62% |
-162.07% |
-132.11% |
-1,014.90% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
181.71% |
946.76% |
1,801.37% |
1,690.79% |
14,986.44% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
181.71% |
946.76% |
1,801.37% |
1,690.79% |
14,986.44% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.01) |
($2.57) |
($3.08) |
($3.86) |
($3.58) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
73.38M |
74.19M |
80.63M |
113.15M |
167.74M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.01) |
($2.57) |
($3.08) |
($3.86) |
($3.58) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
73.38M |
74.19M |
80.63M |
113.15M |
167.74M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.01) |
($2.57) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
54.87M |
72.81M |
90.49M |
164.69M |
185.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-28 |
-38 |
-77 |
-132 |
-181 |
-341 |
-483 |
Normalized NOPAT Margin |
|
-140.00% |
-75.71% |
-180.28% |
-447.79% |
-511.01% |
-2,944.99% |
0.00% |
Pre Tax Income Margin |
|
-207.24% |
-103.99% |
-252.50% |
-636.58% |
-704.14% |
-3,798.71% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-365.95 |
-510.57 |
-1,559.11 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-243.36 |
-357.40 |
-1,091.38 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-378.87 |
-533.14 |
-1,600.42 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-256.29 |
-379.97 |
-1,132.69 |
0.00 |
0.00 |
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% |