Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-77.03% |
-100.00% |
0.00% |
0.00% |
1,310.66% |
EBITDA Growth |
|
0.00% |
-278.67% |
128.43% |
-109.29% |
-336.40% |
-1,950.70% |
52.18% |
105.71% |
-1,570.20% |
EBIT Growth |
|
0.00% |
-268.25% |
125.15% |
-129.43% |
-116.60% |
-1,380.26% |
51.58% |
102.43% |
-3,594.77% |
NOPAT Growth |
|
0.00% |
-22.97% |
-141.02% |
91.73% |
-116.60% |
-552.33% |
-10.36% |
118.23% |
-587.33% |
Net Income Growth |
|
0.00% |
-246.17% |
102.42% |
-1,266.79% |
-603.74% |
-10.70% |
55.17% |
219.34% |
-201.34% |
EPS Growth |
|
0.00% |
-383.33% |
70.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-40.72% |
61.80% |
-220.48% |
16.79% |
-50.74% |
-11.33% |
861.26% |
-125.82% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
12.40% |
-24.45% |
59.77% |
-204.58% |
-5.74% |
213.81% |
-269.69% |
Invested Capital Growth |
|
0.00% |
48.45% |
16.18% |
36.83% |
9.04% |
18.25% |
15.80% |
-25.65% |
50.30% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-71.21% |
-1,352.93% |
0.00% |
0.00% |
227.76% |
-237.37% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
-202.47% |
-1,909.27% |
0.00% |
0.00% |
100.00% |
-260.11% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-202.47% |
-1,909.27% |
0.00% |
0.00% |
100.00% |
-247.74% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-911.44% |
-27,924.41% |
0.00% |
0.00% |
4,969.41% |
-356.99% |
Tax Burden Percent |
|
100.43% |
99.94% |
126.16% |
106.77% |
540.07% |
100.89% |
98.30% |
4,969.41% |
89.74% |
Interest Burden Percent |
|
124.96% |
118.05% |
9.00% |
421.62% |
270.81% |
108.41% |
103.01% |
100.00% |
160.58% |
Effective Tax Rate |
|
0.00% |
0.00% |
-26.16% |
0.00% |
0.00% |
0.00% |
0.00% |
-427.05% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-1.17% |
-2.10% |
0.00% |
0.00% |
2.21% |
-10.11% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-36.12% |
-101.58% |
0.00% |
0.00% |
-18.97% |
-4.22% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-8.04% |
-73.61% |
0.00% |
0.00% |
8.89% |
2.63% |
Return on Equity (ROE) |
|
-14.73% |
-43.75% |
0.87% |
-9.21% |
-75.71% |
-43.72% |
-12.77% |
11.10% |
-7.48% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-48.67% |
-33.00% |
-32.27% |
-10.75% |
-28.76% |
-26.01% |
31.64% |
-50.30% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-1.18% |
-2.35% |
0.00% |
0.00% |
0.18% |
-3.91% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-5.30% |
-34.40% |
0.00% |
0.00% |
9.06% |
-5.63% |
Return on Common Equity (ROCE) |
|
-13.62% |
-40.31% |
0.79% |
-8.18% |
-63.42% |
-39.74% |
-11.86% |
10.78% |
-7.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
-15.94% |
-41.69% |
0.90% |
-10.23% |
-121.47% |
-29.28% |
-14.42% |
8.56% |
-6.58% |
Net Operating Profit after Tax (NOPAT) |
|
-8.09 |
-9.95 |
-24 |
-1.98 |
-4.30 |
-28 |
-31 |
5.64 |
-27 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-141.73% |
-1,336.49% |
0.00% |
0.00% |
527.05% |
-182.08% |
Net Nonoperating Expense Percent (NNEP) |
|
-87.35% |
-13,933.51% |
-338.65% |
34.95% |
99.48% |
1,305.12% |
-17.75% |
21.19% |
-5.89% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.91% |
-3.35% |
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% |
0.00% |
0.00% |
0.00% |
984.63% |
0.00% |
0.00% |
0.00% |
119.91% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
302.47% |
2,009.27% |
0.00% |
0.00% |
0.00% |
360.11% |
Earnings before Interest and Taxes (EBIT) |
|
-10 |
-38 |
9.63 |
-2.83 |
-6.14 |
-91 |
-44 |
1.07 |
-37 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.96 |
-38 |
11 |
-1.00 |
-4.35 |
-89 |
-43 |
2.44 |
-36 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.99 |
3.60 |
13.46 |
4.92 |
6.87 |
5.44 |
4.23 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.99 |
3.60 |
13.46 |
4.92 |
6.87 |
5.44 |
4.23 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
321.31 |
3,093.61 |
0.00 |
0.00 |
3,158.11 |
229.81 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
363.17 |
0.00 |
0.00 |
0.00 |
0.00 |
599.20 |
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% |
0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
4.38 |
2.66 |
5.32 |
6.27 |
7.21 |
13.71 |
9.12 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
371.97 |
3,527.34 |
0.00 |
0.00 |
2,782.87 |
197.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
58.38 |
0.00 |
0.00 |
0.00 |
0.00 |
1,221.83 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
65.02 |
0.00 |
0.00 |
0.00 |
0.00 |
2,782.87 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
528.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.22 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.95 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.60 |
1.16 |
0.76 |
0.64 |
1.90 |
0.16 |
0.18 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.60 |
1.16 |
0.76 |
0.64 |
1.90 |
0.16 |
0.18 |
0.00 |
0.00 |
Financial Leverage |
|
-0.06 |
0.00 |
0.06 |
0.22 |
0.72 |
0.02 |
-0.22 |
-0.47 |
-0.62 |
Leverage Ratio |
|
1.62 |
1.94 |
1.98 |
1.74 |
2.20 |
1.56 |
1.20 |
1.22 |
1.33 |
Compound Leverage Factor |
|
2.02 |
2.29 |
0.18 |
7.33 |
5.96 |
1.69 |
1.24 |
1.22 |
2.13 |
Debt to Total Capital |
|
37.34% |
53.61% |
43.17% |
39.09% |
65.54% |
13.50% |
14.95% |
0.12% |
0.01% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
37.34% |
53.61% |
43.17% |
39.09% |
65.54% |
13.50% |
14.95% |
0.12% |
0.01% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4.74% |
3.76% |
5.20% |
8.01% |
7.22% |
5.20% |
7.01% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
57.91% |
42.63% |
51.63% |
52.90% |
27.23% |
81.30% |
78.04% |
99.88% |
99.99% |
Debt to EBITDA |
|
-5.30 |
-3.61 |
9.45 |
-92.49 |
-40.90 |
-0.63 |
-1.39 |
0.32 |
0.00 |
Net Debt to EBITDA |
|
0.57 |
-0.14 |
0.90 |
-52.18 |
-27.55 |
1.22 |
1.04 |
-164.75 |
13.69 |
Long-Term Debt to EBITDA |
|
-5.30 |
-3.61 |
9.45 |
-92.49 |
-40.90 |
-0.63 |
-1.39 |
0.32 |
0.00 |
Debt to NOPAT |
|
-6.52 |
-13.69 |
-4.22 |
-46.47 |
-41.40 |
-2.01 |
-1.91 |
0.14 |
0.00 |
Net Debt to NOPAT |
|
0.70 |
-0.52 |
-0.40 |
-26.22 |
-27.89 |
3.89 |
1.44 |
-71.20 |
17.85 |
Long-Term Debt to NOPAT |
|
-6.52 |
-13.69 |
-4.22 |
-46.47 |
-41.40 |
-2.01 |
-1.91 |
0.14 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
3.62 |
2.44 |
2.52 |
13.91 |
16.32 |
14.00 |
5.86 |
Noncontrolling Interest Sharing Ratio |
|
7.57% |
7.87% |
8.65% |
11.22% |
16.23% |
9.09% |
7.09% |
2.90% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
32.71 |
54.95 |
19.29 |
11.17 |
10.24 |
26.00 |
8.70 |
1.65 |
1.03 |
Quick Ratio |
|
32.68 |
54.90 |
19.25 |
11.02 |
10.15 |
25.87 |
8.57 |
1.57 |
1.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-50 |
-44 |
-55 |
-22 |
-67 |
-71 |
81 |
-137 |
Operating Cash Flow to CapEx |
|
-20.24% |
-30.52% |
-13.06% |
-24.28% |
-62.77% |
-37.57% |
-29.65% |
136.55% |
-32.88% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-7.25 |
-5.01 |
-6.00 |
-2.10 |
-21.41 |
-40.14 |
0.00 |
-6.04 |
Operating Cash Flow to Interest Expense |
|
-2.39 |
-1.26 |
-0.38 |
-1.17 |
-0.85 |
-4.28 |
-8.46 |
0.00 |
-1.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-14.19 |
-5.40 |
-3.29 |
-6.00 |
-2.20 |
-15.69 |
-36.98 |
0.00 |
-5.23 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
3.71 |
0.91 |
0.00 |
0.00 |
0.76 |
11.31 |
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 |
0.00 |
0.00 |
0.26 |
0.05 |
0.00 |
0.00 |
0.27 |
3.86 |
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 |
0.00 |
0.00 |
98.31 |
402.31 |
0.00 |
0.00 |
477.84 |
32.28 |
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 |
0.00 |
0.00 |
98.31 |
402.31 |
0.00 |
0.00 |
477.84 |
32.28 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
83 |
123 |
143 |
196 |
213 |
252 |
292 |
217 |
326 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
40 |
20 |
53 |
18 |
39 |
40 |
-75 |
109 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
626 |
520 |
1,134 |
1,581 |
2,106 |
2,976 |
2,977 |
Market Capitalization |
|
0.00 |
0.00 |
604 |
450 |
994 |
1,669 |
2,123 |
3,378 |
3,467 |
Book Value per Share |
|
$0.27 |
$0.34 |
$0.36 |
$0.36 |
$0.21 |
$0.89 |
$0.64 |
$1.29 |
$1.56 |
Tangible Book Value per Share |
|
$0.27 |
$0.34 |
$0.36 |
$0.36 |
$0.21 |
$0.89 |
$0.64 |
$1.29 |
$1.56 |
Total Capital |
|
141 |
254 |
235 |
236 |
271 |
417 |
396 |
622 |
819 |
Total Debt |
|
53 |
136 |
101 |
92 |
178 |
56 |
59 |
0.77 |
0.06 |
Total Long-Term Debt |
|
53 |
136 |
101 |
92 |
178 |
56 |
59 |
0.77 |
0.06 |
Net Debt |
|
-5.67 |
5.17 |
9.65 |
52 |
120 |
-109 |
-44 |
-401 |
-490 |
Capital Expenditures (CapEx) |
|
31 |
29 |
26 |
44 |
14 |
36 |
50 |
83 |
89 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.15 |
-1.83 |
-4.30 |
-2.65 |
-4.97 |
-4.70 |
-9.31 |
-129 |
-320 |
Debt-free Net Working Capital (DFNWC) |
|
57 |
129 |
87 |
38 |
53 |
161 |
94 |
91 |
10 |
Net Working Capital (NWC) |
|
57 |
129 |
87 |
38 |
53 |
161 |
94 |
91 |
10 |
Net Nonoperating Expense (NNE) |
|
4.95 |
35 |
-25 |
11 |
85 |
71 |
14 |
-48 |
26 |
Net Nonoperating Obligations (NNO) |
|
-5.67 |
5.17 |
9.65 |
52 |
120 |
-109 |
-44 |
-404 |
-492 |
Total Depreciation and Amortization (D&A) |
|
0.44 |
0.57 |
1.09 |
1.84 |
1.79 |
1.66 |
1.34 |
1.37 |
1.56 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-189.49% |
-1,545.85% |
0.00% |
0.00% |
-12,051.56% |
-2,124.25% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
2,681.07% |
16,508.31% |
0.00% |
0.00% |
8,539.31% |
69.38% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
2,681.07% |
16,508.31% |
0.00% |
0.00% |
8,539.31% |
69.38% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.01 |
($0.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
321.92M |
345.87M |
354.59M |
381.83M |
40.05M |
44.18M |
525.34M |
54.33M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.06) |
($0.06) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
339.34M |
413.38M |
402.68M |
381.83M |
479.20M |
482.53M |
525.34M |
569.09M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.01 |
($0.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
339.34M |
351.24M |
360.25M |
381.83M |
459.29M |
479.68M |
1.03B |
569.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.59 |
-9.90 |
-13 |
-1.98 |
-4.30 |
-28 |
-31 |
0.75 |
-27 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-141.73% |
-1,336.49% |
0.00% |
0.00% |
70.00% |
-182.08% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-853.66% |
-5,170.49% |
0.00% |
0.00% |
100.00% |
-397.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-4.01 |
-5.54 |
1.10 |
-0.31 |
-0.59 |
-29.06 |
-24.94 |
0.00 |
-1.65 |
NOPAT to Interest Expense |
|
-3.12 |
-1.44 |
-2.74 |
-0.22 |
-0.41 |
-8.96 |
-17.54 |
0.00 |
-1.21 |
EBIT Less CapEx to Interest Expense |
|
-15.81 |
-9.68 |
-1.81 |
-5.14 |
-1.94 |
-40.46 |
-53.47 |
0.00 |
-5.59 |
NOPAT Less CapEx to Interest Expense |
|
-14.92 |
-5.58 |
-5.65 |
-5.04 |
-1.76 |
-20.37 |
-46.06 |
0.00 |
-5.15 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |