Growth Metrics |
- |
- |
- |
Revenue Growth |
67.81% |
9.72% |
-62.28% |
EBITDA Growth |
11.02% |
10.53% |
52.67% |
EBIT Growth |
12.05% |
10.54% |
51.70% |
NOPAT Growth |
16.18% |
9.70% |
51.42% |
Net Income Growth |
13.02% |
14.39% |
73.69% |
EPS Growth |
42.68% |
38.01% |
75.11% |
Operating Cash Flow Growth |
-10.29% |
26.86% |
49.06% |
Free Cash Flow Firm Growth |
-33.74% |
17.63% |
53.41% |
Invested Capital Growth |
286.14% |
-205.85% |
-161.77% |
Revenue Q/Q Growth |
78.16% |
-31.19% |
-17.01% |
EBITDA Q/Q Growth |
12.54% |
-19.03% |
26.21% |
EBIT Q/Q Growth |
12.41% |
-18.46% |
25.65% |
NOPAT Q/Q Growth |
13.53% |
-15.97% |
24.11% |
Net Income Q/Q Growth |
12.96% |
-18.31% |
39.45% |
EPS Q/Q Growth |
25.11% |
-27.75% |
40.86% |
Operating Cash Flow Q/Q Growth |
4.07% |
-10.61% |
38.90% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
-21.92% |
38.71% |
Invested Capital Q/Q Growth |
428.42% |
70.48% |
-360.87% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
98.11% |
97.91% |
100.00% |
EBITDA Margin |
-268.37% |
-218.85% |
-274.65% |
Operating Margin |
-287.60% |
-236.69% |
-304.87% |
EBIT Margin |
-280.98% |
-229.10% |
-293.39% |
Profit (Net Income) Margin |
-277.78% |
-216.73% |
-151.20% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
98.86% |
94.60% |
51.54% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-18,129.72% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-18,108.79% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
18,053.89% |
0.00% |
0.00% |
Return on Equity (ROE) |
-75.83% |
-76.91% |
-24.56% |
Cash Return on Invested Capital (CROIC) |
-4,348.62% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-36.30% |
-37.64% |
-21.26% |
Return on Assets (ROA) |
-35.89% |
-35.61% |
-10.96% |
Return on Common Equity (ROCE) |
-75.83% |
-76.91% |
-24.56% |
Return on Equity Simple (ROE_SIMPLE) |
-81.86% |
-85.22% |
-27.16% |
Net Operating Profit after Tax (NOPAT) |
-184 |
-166 |
-81 |
NOPAT Margin |
-201.32% |
-165.68% |
-213.41% |
Net Nonoperating Expense Percent (NNEP) |
-20.94% |
-18.11% |
9.75% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-65.15% |
-38.33% |
Cost of Revenue to Revenue |
1.89% |
2.09% |
0.00% |
SG&A Expenses to Revenue |
86.83% |
69.15% |
116.01% |
R&D to Revenue |
271.85% |
229.87% |
203.15% |
Operating Expenses to Revenue |
385.71% |
334.60% |
291.40% |
Earnings before Interest and Taxes (EBIT) |
-257 |
-230 |
-111 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-246 |
-220 |
-104 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.14 |
0.00 |
0.72 |
Price to Tangible Book Value (P/TBV) |
1.22 |
0.00 |
0.74 |
Price to Revenue (P/Rev) |
3.88 |
0.00 |
4.01 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
11.21 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.54 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-1.00 |
-1.00 |
-1.04 |
Leverage Ratio |
2.11 |
2.16 |
2.24 |
Compound Leverage Factor |
2.09 |
2.04 |
1.16 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
-0.76 |
0.00 |
-1.64 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
3.77 |
3.98 |
4.67 |
Quick Ratio |
3.60 |
3.85 |
4.55 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-191 |
-157 |
-73 |
Operating Cash Flow to CapEx |
-740.47% |
-1,203.45% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.13 |
0.16 |
0.07 |
Accounts Receivable Turnover |
4.82 |
5.84 |
3.57 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
2.02 |
1.76 |
0.82 |
Accounts Payable Turnover |
0.26 |
0.32 |
0.00 |
Days Sales Outstanding (DSO) |
75.71 |
62.49 |
102.15 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
1,399.10 |
1,150.82 |
0.00 |
Cash Conversion Cycle (CCC) |
-1,323.39 |
-1,088.33 |
102.15 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
4.39 |
-4.65 |
-12 |
Invested Capital Turnover |
90.06 |
-781.22 |
-4.50 |
Increase / (Decrease) in Invested Capital |
6.75 |
-9.04 |
-7.52 |
Enterprise Value (EV) |
49 |
0.00 |
-71 |
Market Capitalization |
355 |
0.00 |
152 |
Book Value per Share |
$8.19 |
$5.18 |
$4.09 |
Tangible Book Value per Share |
$7.68 |
$5.05 |
$3.97 |
Total Capital |
310 |
255 |
211 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-306 |
-260 |
-223 |
Capital Expenditures (CapEx) |
31 |
14 |
-42 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-45 |
-39 |
-28 |
Debt-free Net Working Capital (DFNWC) |
221 |
178 |
147 |
Net Working Capital (NWC) |
221 |
178 |
147 |
Net Nonoperating Expense (NNE) |
70 |
51 |
-24 |
Net Nonoperating Obligations (NNO) |
-306 |
-260 |
-223 |
Total Depreciation and Amortization (D&A) |
12 |
10 |
7.10 |
Debt-free, Cash-free Net Working Capital to Revenue |
-49.38% |
-38.85% |
-72.87% |
Debt-free Net Working Capital to Revenue |
241.64% |
177.30% |
388.69% |
Net Working Capital to Revenue |
241.64% |
177.30% |
388.69% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($7.13) |
($4.42) |
($1.10) |
Adjusted Weighted Average Basic Shares Outstanding |
35.64M |
49.28M |
52.22M |
Adjusted Diluted Earnings per Share |
($7.13) |
($4.42) |
($1.10) |
Adjusted Weighted Average Diluted Shares Outstanding |
35.64M |
49.28M |
52.22M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
50.19M |
51.31M |
52.34M |
Normalized Net Operating Profit after Tax (NOPAT) |
-184 |
-152 |
-104 |
Normalized NOPAT Margin |
-201.14% |
-151.11% |
-274.56% |
Pre Tax Income Margin |
-277.78% |
-216.73% |
-151.20% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |