Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
759.29% |
120.15% |
-98.49% |
110.35% |
-61.03% |
-100.00% |
0.00% |
EBITDA Growth |
|
0.00% |
-10.81% |
-3.75% |
131.43% |
-580.62% |
-69.22% |
17.78% |
-763.21% |
62.63% |
EBIT Growth |
|
0.00% |
-10.81% |
-4.84% |
126.62% |
-682.52% |
-67.46% |
18.64% |
-745.69% |
62.93% |
NOPAT Growth |
|
0.00% |
-7.10% |
-3.10% |
128.41% |
-677.41% |
-62.03% |
16.36% |
-745.69% |
62.93% |
Net Income Growth |
|
0.00% |
6.92% |
-6.28% |
137.80% |
-584.84% |
-68.13% |
11.08% |
-680.54% |
64.01% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-220.63% |
11.84% |
38.81% |
-141.46% |
68.69% |
Operating Cash Flow Growth |
|
0.00% |
161.97% |
-234.94% |
-69.28% |
-37.04% |
-50.87% |
42.71% |
-84.60% |
-85.13% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
104.69% |
-4,893.20% |
6.24% |
-67.27% |
46.71% |
-1,259.39% |
66.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
-440.78% |
152.51% |
-13.82% |
-11.84% |
-166.50% |
-11.87% |
-179.84% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.79% |
-26.26% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-24.39% |
5.88% |
-2.81% |
-14.32% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.58% |
7.38% |
-2.68% |
-14.91% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.21% |
7.38% |
-2.68% |
-14.96% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18.07% |
9.08% |
-2.90% |
-12.53% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.09% |
-13.89% |
34.87% |
-219.23% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
21.62% |
-1.69% |
25.68% |
-47.30% |
-25.88% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.34% |
-5.21% |
-27.09% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-47.88% |
-167.78% |
-2,070.05% |
3.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
-1,042.49% |
-142.07% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
-1,076.30% |
-129.95% |
18.55% |
-5,919.42% |
-4,762.13% |
-10,046.24% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
-1,042.16% |
-125.04% |
9.44% |
-6,185.23% |
-4,764.29% |
-10,225.39% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
-1,078.31% |
-131.57% |
15.91% |
-6,152.33% |
-4,897.84% |
-10,225.39% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
-896.43% |
-110.87% |
19.04% |
-6,127.56% |
-4,897.84% |
-11,174.75% |
0.00% |
0.00% |
Tax Burden Percent |
|
86.82% |
83.13% |
84.27% |
119.66% |
99.60% |
100.00% |
103.00% |
98.21% |
94.30% |
Interest Burden Percent |
|
114.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
106.11% |
102.70% |
103.84% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-19.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-264.44% |
-491.91% |
-2,621.42% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-240.68% |
-451.00% |
-2,593.94% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
197.86% |
383.02% |
2,546.37% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-89.59% |
-224.14% |
29.25% |
-66.57% |
-108.89% |
-75.05% |
-601.85% |
-94.90% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-247.81% |
-249.59% |
-479.33% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-68.39% |
-54.79% |
10.49% |
-53.24% |
-82.09% |
-18.54% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
-56.86% |
-46.17% |
12.55% |
-53.03% |
-82.09% |
-20.26% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
-89.59% |
526.52% |
-4.56% |
-66.57% |
-108.89% |
-75.05% |
-601.85% |
-94.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-89.59% |
633.10% |
13.78% |
-66.32% |
-106.39% |
-62.20% |
-791.49% |
-56.93% |
Net Operating Profit after Tax (NOPAT) |
|
-21 |
-22 |
-23 |
6.45 |
-37 |
-60 |
-50 |
-427 |
-158 |
NOPAT Margin |
|
0.00% |
-729.51% |
-87.53% |
11.30% |
-4,329.66% |
-3,335.00% |
-7,157.77% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-28.36% |
-20.25% |
10.05% |
-23.76% |
-40.91% |
-27.48% |
-170.65% |
-25.30% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-7.87% |
-240.17% |
-40.69% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
347.19% |
65.65% |
29.80% |
2,236.28% |
1,305.20% |
3,793.33% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
794.97% |
159.39% |
91.09% |
6,194.65% |
4,718.19% |
7,375.74% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
1,142.16% |
225.04% |
90.56% |
6,285.23% |
4,864.29% |
10,325.39% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-29 |
-33 |
-34 |
9.08 |
-53 |
-89 |
-72 |
-610 |
-226 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-29 |
-32 |
-34 |
11 |
-51 |
-86 |
-71 |
-611 |
-228 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.24 |
4.87 |
3.16 |
3.29 |
23.54 |
33.85 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.53 |
5.87 |
3.71 |
3.34 |
24.13 |
34.01 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.71 |
449.56 |
145.30 |
591.52 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
9.00 |
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% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
11.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.25 |
24.56 |
16.62 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.60 |
372.33 |
105.62 |
401.03 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
5.28 |
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 |
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 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.06 |
1.29 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.90 |
1.29 |
0.00 |
Financial Leverage |
|
0.00 |
-1.18 |
-2.33 |
-1.18 |
-0.82 |
-0.85 |
-0.98 |
-1.08 |
-1.07 |
Leverage Ratio |
|
0.00 |
1.58 |
4.85 |
2.33 |
1.26 |
1.33 |
3.70 |
4.24 |
1.37 |
Compound Leverage Factor |
|
0.00 |
1.58 |
4.85 |
2.33 |
1.26 |
1.33 |
3.93 |
4.36 |
1.42 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.13% |
0.00% |
0.00% |
80.24% |
56.28% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.13% |
0.00% |
0.00% |
3.08% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
77.16% |
56.28% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
-1,891.87% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
100.00% |
1,991.87% |
99.87% |
100.00% |
100.00% |
19.76% |
43.72% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-7.26 |
-0.16 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-6.02 |
0.00 |
0.00 |
1.90 |
0.14 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.98 |
-0.16 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
-10.19 |
-0.23 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-9.88 |
0.00 |
0.00 |
2.66 |
0.20 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.80 |
-0.23 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.80 |
6.28 |
-0.26 |
0.43 |
-7.00 |
164.11 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
334.90% |
115.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
3.06 |
1.58 |
5.78 |
4.41 |
3.80 |
16.93 |
9.30 |
10.15 |
Quick Ratio |
|
0.00 |
2.67 |
1.37 |
4.68 |
3.36 |
2.86 |
9.00 |
9.13 |
9.88 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
0.78 |
-37 |
-35 |
-59 |
-31 |
-426 |
-143 |
Operating Cash Flow to CapEx |
|
-26,033.37% |
13,796.55% |
-3,035.49% |
-22,360.51% |
-11,427.79% |
-23,721.24% |
-6,663.78% |
0.00% |
-102,234.53% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.12 |
-25.87 |
-16.44 |
Operating Cash Flow to Interest Expense |
|
-5.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.45 |
-4.66 |
-16.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-5.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.59 |
-4.66 |
-16.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.42 |
0.66 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
2.32 |
3.02 |
6.95 |
1.97 |
2.02 |
0.78 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.03 |
0.55 |
68.29 |
1.38 |
2.55 |
0.88 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
157.24 |
120.91 |
52.50 |
185.05 |
181.09 |
469.32 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
157.24 |
120.91 |
52.50 |
185.05 |
181.09 |
469.32 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-5.33 |
-29 |
15 |
13 |
11 |
-7.64 |
-8.55 |
-24 |
Invested Capital Turnover |
|
0.00 |
-1.13 |
-1.52 |
-8.35 |
0.06 |
0.15 |
0.37 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-5.33 |
-23 |
44 |
-2.09 |
-1.54 |
-19 |
-0.91 |
-15 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
34 |
320 |
191 |
283 |
1,743 |
12,747 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
98 |
387 |
263 |
417 |
1,829 |
13,160 |
Book Value per Share |
|
$0.00 |
$0.00 |
($1.23) |
$1.07 |
$0.97 |
$0.85 |
$1.29 |
$0.11 |
$0.53 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($1.56) |
$0.87 |
$0.80 |
$0.73 |
$1.27 |
$0.11 |
$0.52 |
Total Capital |
|
0.00 |
30 |
-4.54 |
79 |
79 |
83 |
641 |
178 |
389 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
514 |
100 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
495 |
100 |
0.00 |
Net Debt |
|
0.00 |
-36 |
-29 |
-64 |
-66 |
-72 |
-134 |
-86 |
-413 |
Capital Expenditures (CapEx) |
|
0.10 |
0.11 |
0.68 |
0.16 |
0.42 |
0.31 |
0.62 |
-0.10 |
0.14 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-7.12 |
-9.95 |
2.12 |
1.37 |
-0.10 |
-11 |
-17 |
-31 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
28 |
19 |
66 |
68 |
72 |
638 |
169 |
382 |
Net Working Capital (NWC) |
|
0.00 |
28 |
19 |
66 |
68 |
72 |
618 |
169 |
382 |
Net Nonoperating Expense (NNE) |
|
8.51 |
5.04 |
6.05 |
-4.42 |
15 |
28 |
28 |
188 |
63 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-36 |
-24 |
-64 |
-66 |
-72 |
-134 |
-86 |
-413 |
Total Depreciation and Amortization (D&A) |
|
0.05 |
0.06 |
0.42 |
1.51 |
2.00 |
2.46 |
1.26 |
-1.73 |
-2.49 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-235.78% |
-38.38% |
3.72% |
158.95% |
-5.64% |
-1,547.09% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
941.32% |
72.19% |
115.55% |
7,881.86% |
3,962.91% |
90,453.90% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
941.32% |
72.19% |
115.37% |
7,881.86% |
3,962.91% |
87,649.65% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.76) |
$0.00 |
($0.41) |
($0.99) |
($0.31) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
73.56M |
0.00 |
69.52M |
0.00 |
193.34M |
619.65M |
718.54M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.76) |
$0.00 |
($0.41) |
($0.99) |
($0.31) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
73.56M |
0.00 |
69.52M |
0.00 |
193.34M |
619.65M |
718.54M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
73.56M |
0.00 |
82.92M |
0.00 |
697.69M |
701.70M |
737.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-22 |
-23 |
7.48 |
-37 |
-60 |
-45 |
-427 |
-158 |
Normalized NOPAT Margin |
|
0.00% |
-729.51% |
-87.53% |
13.09% |
-4,259.74% |
-3,335.00% |
-6,316.98% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
-1,078.31% |
-131.57% |
15.91% |
-6,152.33% |
-4,897.84% |
-10,849.65% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-7.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16.38 |
-37.04 |
-26.02 |
NOPAT to Interest Expense |
|
-4.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.47 |
-25.93 |
-18.21 |
EBIT Less CapEx to Interest Expense |
|
-7.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16.52 |
-37.03 |
-26.03 |
NOPAT Less CapEx to Interest Expense |
|
-4.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.61 |
-25.92 |
-18.23 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-20.79% |
0.00% |
-7.08% |
15.71% |
-0.09% |
-0.13% |
-0.14% |
-0.10% |
0.00% |