Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.60% |
EBITDA Growth |
|
0.00% |
-2,451.38% |
-275.18% |
80.66% |
-169.05% |
EBIT Growth |
|
0.00% |
-2,340.69% |
-274.80% |
74.60% |
-162.78% |
NOPAT Growth |
|
0.00% |
-1,707.08% |
-295.18% |
83.47% |
73.78% |
Net Income Growth |
|
0.00% |
-2,097.44% |
-252.49% |
69.18% |
-67.75% |
EPS Growth |
|
0.00% |
-1,850.00% |
0.00% |
0.00% |
-65.03% |
Operating Cash Flow Growth |
|
0.00% |
-74.52% |
-413.95% |
-37.14% |
-133.55% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-52.27% |
10.98% |
-748.12% |
Invested Capital Growth |
|
0.00% |
189.02% |
-67.99% |
428.30% |
906.66% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
49.05% |
21.21% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-13.23% |
-33.71% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
-11.94% |
-2.96% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-17.40% |
-43.29% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-21.10% |
-33.52% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
121.31% |
77.44% |
Interest Burden Percent |
|
118.10% |
106.33% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-44.83% |
-1.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-30.62% |
-797.19% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
25.36% |
-19.65% |
Return on Equity (ROE) |
|
-3.56% |
-29.83% |
-67.14% |
-19.47% |
-20.91% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-199.68% |
-310.02% |
-181.16% |
-165.12% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-8.00% |
-18.04% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-9.70% |
-13.97% |
Return on Common Equity (ROCE) |
|
-3.56% |
-29.83% |
-67.14% |
-19.47% |
-20.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.56% |
-18.43% |
-69.47% |
-17.85% |
-16.07% |
Net Operating Profit after Tax (NOPAT) |
|
-0.97 |
-18 |
-69 |
-11 |
-3.01 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-8.36% |
-2.07% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.96% |
-12.61% |
-19.98% |
-14.20% |
795.92% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-3.90% |
-0.63% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
50.95% |
78.79% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
31.39% |
13.93% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
60.99% |
24.17% |
Earnings before Interest and Taxes (EBIT) |
|
-1.03 |
-25 |
-94 |
-24 |
-63 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.98 |
-25 |
-94 |
-18 |
-49 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
20.73 |
20.34 |
4.08 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
20.73 |
20.34 |
4.08 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
24.05 |
8.52 |
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) |
|
0.00 |
0.00 |
342.83 |
78.66 |
3.15 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
24.66 |
9.42 |
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 |
|
0.07 |
0.01 |
0.44 |
0.81 |
0.58 |
Long-Term Debt to Equity |
|
0.07 |
0.01 |
0.44 |
0.68 |
0.58 |
Financial Leverage |
|
-0.74 |
-0.81 |
-0.88 |
-0.83 |
0.02 |
Leverage Ratio |
|
0.76 |
1.00 |
1.36 |
2.01 |
1.50 |
Compound Leverage Factor |
|
0.90 |
1.07 |
1.36 |
2.01 |
1.50 |
Debt to Total Capital |
|
6.34% |
1.18% |
30.52% |
44.88% |
36.86% |
Short-Term Debt to Total Capital |
|
0.00% |
0.14% |
0.00% |
7.44% |
0.00% |
Long-Term Debt to Total Capital |
|
6.34% |
1.04% |
30.52% |
37.45% |
36.86% |
Preferred Equity to Total Capital |
|
0.00% |
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 |
|
93.66% |
98.82% |
69.48% |
55.12% |
63.14% |
Debt to EBITDA |
|
-2.35 |
-0.07 |
-0.63 |
-7.28 |
-3.61 |
Net Debt to EBITDA |
|
8.47 |
4.75 |
0.13 |
-4.59 |
-2.68 |
Long-Term Debt to EBITDA |
|
-2.35 |
-0.06 |
-0.63 |
-6.07 |
-3.61 |
Debt to NOPAT |
|
-2.38 |
-0.10 |
-0.86 |
-11.52 |
-58.72 |
Net Debt to NOPAT |
|
8.55 |
6.78 |
0.17 |
-7.27 |
-43.47 |
Long-Term Debt to NOPAT |
|
-2.38 |
-0.09 |
-0.86 |
-9.61 |
-58.72 |
Altman Z-Score |
|
0.00 |
0.00 |
18.68 |
9.83 |
4.23 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
3.39 |
33.39 |
3.06 |
1.17 |
6.65 |
Quick Ratio |
|
3.25 |
33.22 |
2.71 |
0.77 |
4.43 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34 |
-52 |
-46 |
-393 |
Operating Cash Flow to CapEx |
|
-178.82% |
-23.04% |
-20.27% |
-44.46% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-10.19 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-15.90 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.46 |
0.42 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
10.49 |
8.51 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.63 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
2.21 |
4.20 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
34.81 |
42.90 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
64.82 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
165.12 |
86.89 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-130.31 |
20.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
8.81 |
25 |
8.15 |
43 |
433 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
5.36 |
0.61 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
17 |
-17 |
35 |
390 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
2,793 |
3,385 |
1,366 |
Market Capitalization |
|
0.00 |
0.00 |
2,804 |
3,302 |
1,235 |
Book Value per Share |
|
$0.47 |
$1.67 |
$1.36 |
$1.55 |
$2.75 |
Tangible Book Value per Share |
|
$0.47 |
$1.67 |
$1.36 |
$1.55 |
$2.75 |
Total Capital |
|
36 |
146 |
195 |
294 |
479 |
Total Debt |
|
2.31 |
1.73 |
59 |
132 |
177 |
Total Long-Term Debt |
|
2.31 |
1.52 |
59 |
110 |
177 |
Net Debt |
|
-8.31 |
-119 |
-12 |
83 |
131 |
Capital Expenditures (CapEx) |
|
1.06 |
14 |
84 |
52 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.79 |
-2.79 |
-14 |
-12 |
27 |
Debt-free Net Working Capital (DFNWC) |
|
7.83 |
118 |
57 |
37 |
73 |
Net Working Capital (NWC) |
|
7.83 |
118 |
57 |
15 |
73 |
Net Nonoperating Expense (NNE) |
|
0.24 |
9.11 |
25 |
17 |
46 |
Net Nonoperating Obligations (NNO) |
|
-25 |
-119 |
-127 |
-119 |
131 |
Total Depreciation and Amortization (D&A) |
|
0.05 |
0.05 |
0.08 |
5.72 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-8.38% |
18.94% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
27.15% |
50.59% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
11.20% |
50.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.39) |
($1.26) |
$0.00 |
($0.44) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
86.59M |
104.71M |
110.06M |
111.27M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.25) |
($1.26) |
$0.00 |
($0.44) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
86.59M |
104.71M |
110.06M |
111.27M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$0.00 |
($0.44) |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
99.38M |
202.03M |
215.97M |
110.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.89 |
-18 |
-69 |
-11 |
-3.01 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-8.36% |
-2.07% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-17.40% |
-43.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-5.53 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-5.22 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-11.23 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-10.93 |
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% |
0.00% |
0.00% |
0.00% |