Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-54.73% |
-32.42% |
948.62% |
EBITDA Growth |
|
0.00% |
-525.63% |
49.83% |
-374.78% |
-125.96% |
14.85% |
EBIT Growth |
|
0.00% |
-517.24% |
48.86% |
-359.12% |
-125.39% |
15.47% |
NOPAT Growth |
|
0.00% |
-528.15% |
54.97% |
-415.85% |
-128.28% |
15.78% |
Net Income Growth |
|
0.00% |
-474.11% |
48.43% |
-349.06% |
-118.86% |
14.97% |
EPS Growth |
|
0.00% |
-118.18% |
84.49% |
-276.12% |
-83.33% |
33.55% |
Operating Cash Flow Growth |
|
0.00% |
-475.50% |
117.73% |
-1,408.16% |
-139.63% |
29.33% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
67.67% |
-685.15% |
-136.81% |
15.71% |
Invested Capital Growth |
|
0.00% |
-277.22% |
-134.44% |
0.43% |
75.00% |
258.21% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.60% |
59.81% |
21.40% |
41.14% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-32.80% |
-2.14% |
-23.36% |
12.84% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-31.82% |
-0.36% |
-25.31% |
13.87% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-32.36% |
-0.99% |
-25.83% |
14.25% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-32.42% |
1.98% |
-26.31% |
13.99% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-149.26% |
7.69% |
-21.90% |
19.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-77.17% |
-36.00% |
2.48% |
-31.97% |
17.12% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.24% |
-28.94% |
4.06% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-9.14% |
-6.68% |
66.00% |
118.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
96.36% |
96.30% |
90.87% |
92.99% |
EBITDA Margin |
|
0.00% |
0.00% |
-23.67% |
-248.20% |
-829.86% |
-67.38% |
Operating Margin |
|
0.00% |
0.00% |
-21.32% |
-242.92% |
-820.53% |
-65.90% |
EBIT Margin |
|
0.00% |
0.00% |
-24.21% |
-245.56% |
-818.96% |
-66.01% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
-24.25% |
-240.51% |
-778.89% |
-63.16% |
Tax Burden Percent |
|
100.02% |
100.00% |
100.40% |
99.99% |
100.00% |
100.00% |
Interest Burden Percent |
|
106.74% |
99.30% |
99.74% |
97.95% |
95.11% |
95.68% |
Effective Tax Rate |
|
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% |
-22,903.20% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22,888.39% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22,848.38% |
Return on Equity (ROE) |
|
-8.14% |
-24.01% |
-8.31% |
-34.53% |
-69.71% |
-54.83% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,376.80% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-7.87% |
-31.17% |
-57.92% |
-37.60% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
-7.88% |
-30.53% |
-55.09% |
-35.97% |
Return on Common Equity (ROCE) |
|
0.85% |
-17.19% |
-8.31% |
-34.53% |
-69.71% |
-54.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
77.77% |
-16.15% |
-8.29% |
-32.19% |
-68.99% |
-51.46% |
Net Operating Profit after Tax (NOPAT) |
|
-3.01 |
-19 |
-8.51 |
-44 |
-100 |
-84 |
NOPAT Margin |
|
0.00% |
0.00% |
-14.92% |
-170.04% |
-574.37% |
-46.13% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.87% |
-7.00% |
-3.13% |
-9.84% |
-18.01% |
-14.81% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-20.67% |
-44.18% |
-28.48% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
3.64% |
3.70% |
9.13% |
7.01% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
44.54% |
174.11% |
623.03% |
129.71% |
R&D to Revenue |
|
0.00% |
0.00% |
73.14% |
165.11% |
288.37% |
29.18% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
117.68% |
339.22% |
911.40% |
158.89% |
Earnings before Interest and Taxes (EBIT) |
|
-4.37 |
-27 |
-14 |
-63 |
-143 |
-121 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.30 |
-27 |
-13 |
-64 |
-145 |
-123 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
5.06 |
2.79 |
2.03 |
3.40 |
9.43 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.06 |
2.79 |
2.03 |
3.47 |
9.79 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
8.16 |
15.15 |
38.42 |
11.57 |
Price to Earnings (P/E) |
|
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% |
Earnings Yield |
|
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 |
945.63 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
5.15 |
7.48 |
27.06 |
10.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
78.29 |
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.15 |
0.32 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.15 |
0.32 |
Financial Leverage |
|
-1.01 |
-1.01 |
-1.02 |
-1.03 |
-1.02 |
-1.00 |
Leverage Ratio |
|
1.02 |
1.03 |
1.05 |
1.13 |
1.27 |
1.52 |
Compound Leverage Factor |
|
1.08 |
1.02 |
1.05 |
1.11 |
1.20 |
1.46 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.15% |
13.15% |
24.24% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.15% |
13.15% |
24.24% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
110.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
-10.46% |
100.00% |
100.00% |
90.85% |
86.85% |
75.76% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.30 |
-0.21 |
-0.58 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.09 |
1.37 |
1.81 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.30 |
-0.21 |
-0.58 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.44 |
-0.30 |
-0.85 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
4.51 |
1.98 |
2.64 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.44 |
-0.30 |
-0.85 |
Altman Z-Score |
|
53.02 |
84.46 |
23.73 |
6.34 |
3.86 |
7.30 |
Noncontrolling Interest Sharing Ratio |
|
110.46% |
28.38% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
70.85 |
31.68 |
15.33 |
14.61 |
6.93 |
4.43 |
Quick Ratio |
|
70.80 |
31.21 |
14.98 |
14.30 |
6.64 |
4.21 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
-5.59 |
-44 |
-104 |
-88 |
Operating Cash Flow to CapEx |
|
-2,098.86% |
-4,635.53% |
639.59% |
-9,689.72% |
-7,822.44% |
-5,298.47% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-19.97 |
-31.08 |
-8.95 |
Operating Cash Flow to Interest Expense |
|
-14.40 |
0.00 |
0.00 |
-22.30 |
-35.11 |
-8.48 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-15.09 |
0.00 |
0.00 |
-22.53 |
-35.56 |
-8.64 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.33 |
0.13 |
0.07 |
0.57 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
1,018.34 |
14.05 |
1.64 |
5.56 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.48 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
87.53 |
30.16 |
14.39 |
96.75 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.32 |
0.10 |
0.09 |
0.29 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.36 |
25.97 |
222.76 |
65.61 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
81.49 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
1,145.75 |
3,552.54 |
3,849.46 |
1,258.97 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-1,145.39 |
-3,526.57 |
-3,626.69 |
-1,111.87 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-0.58 |
-2.17 |
-5.09 |
-5.06 |
-1.27 |
2.00 |
Invested Capital Turnover |
|
0.00 |
0.00 |
-15.72 |
-5.09 |
-5.51 |
496.48 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.59 |
-2.92 |
0.02 |
3.80 |
3.27 |
Enterprise Value (EV) |
|
85 |
672 |
293 |
193 |
472 |
1,894 |
Market Capitalization |
|
80 |
840 |
465 |
391 |
670 |
2,117 |
Book Value per Share |
|
($2.54) |
$8.17 |
$8.06 |
$7.23 |
$5.95 |
$5.87 |
Tangible Book Value per Share |
|
($2.54) |
$8.17 |
$8.06 |
$7.23 |
$5.83 |
$5.66 |
Total Capital |
|
57 |
166 |
167 |
212 |
227 |
296 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
19 |
30 |
72 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
19 |
30 |
72 |
Net Debt |
|
-58 |
-168 |
-172 |
-198 |
-198 |
-223 |
Capital Expenditures (CapEx) |
|
0.18 |
0.46 |
0.59 |
0.51 |
1.50 |
1.57 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.76 |
-2.88 |
-7.34 |
-7.08 |
-8.25 |
-15 |
Debt-free Net Working Capital (DFNWC) |
|
57 |
165 |
164 |
210 |
219 |
276 |
Net Working Capital (NWC) |
|
57 |
165 |
164 |
210 |
219 |
276 |
Net Nonoperating Expense (NNE) |
|
1.66 |
7.91 |
5.32 |
18 |
36 |
31 |
Net Nonoperating Obligations (NNO) |
|
-58 |
-168 |
-172 |
-198 |
-198 |
-223 |
Total Depreciation and Amortization (D&A) |
|
0.07 |
0.10 |
0.31 |
-0.68 |
-1.90 |
-2.51 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-12.87% |
-27.42% |
-47.27% |
-8.35% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
288.41% |
813.24% |
1,256.35% |
150.91% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
288.41% |
813.24% |
1,256.35% |
150.91% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($4.32) |
($0.67) |
($2.52) |
($4.62) |
($3.07) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
20.50M |
20.55M |
24.62M |
29.38M |
37.60M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($4.32) |
($0.67) |
($2.52) |
($4.62) |
($3.07) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
20.50M |
20.55M |
24.62M |
29.38M |
37.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($4.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
6.21M |
20.71M |
26.73M |
34.22M |
38.38M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.01 |
-19 |
-8.51 |
-44 |
-100 |
-84 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
-14.92% |
-170.04% |
-574.37% |
-46.13% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
-24.15% |
-240.53% |
-778.89% |
-63.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-17.15 |
0.00 |
0.00 |
-28.83 |
-42.70 |
-12.33 |
NOPAT to Interest Expense |
|
-11.80 |
0.00 |
0.00 |
-19.96 |
-29.95 |
-8.62 |
EBIT Less CapEx to Interest Expense |
|
-17.84 |
0.00 |
0.00 |
-29.06 |
-43.15 |
-12.49 |
NOPAT Less CapEx to Interest Expense |
|
-12.48 |
0.00 |
0.00 |
-20.19 |
-30.40 |
-8.78 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
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% |