Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
18.21% |
15.94% |
45.76% |
15.39% |
10.72% |
EBITDA Growth |
|
0.00% |
-100.66% |
-46.89% |
-63.16% |
14.34% |
20.58% |
EBIT Growth |
|
0.00% |
-11.61% |
-6.19% |
-35.50% |
8.11% |
15.55% |
NOPAT Growth |
|
0.00% |
17.86% |
-46.44% |
-37.19% |
3.37% |
31.59% |
Net Income Growth |
|
0.00% |
-2.74% |
-7.88% |
-18.12% |
13.25% |
12.32% |
EPS Growth |
|
0.00% |
0.69% |
40.07% |
64.53% |
18.03% |
16.00% |
Operating Cash Flow Growth |
|
0.00% |
88.05% |
-948.20% |
-75.15% |
31.41% |
71.66% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
82.04% |
-181.89% |
-15.48% |
42.55% |
Invested Capital Growth |
|
0.00% |
848,137.29% |
-21.33% |
5.93% |
20.36% |
3.23% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-36.68% |
9.02% |
2.74% |
1.12% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
56.89% |
-0.94% |
8.04% |
-5.15% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
30.17% |
0.40% |
4.39% |
-1.43% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
15.11% |
7.63% |
4.91% |
11.14% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
30.34% |
4.78% |
5.23% |
-4.29% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
61.44% |
-190.48% |
7.41% |
-5.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-95.60% |
7.94% |
13.59% |
3.63% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
56.19% |
2.43% |
14.28% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.22% |
0.14% |
-1.96% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-6.95% |
22.78% |
36.75% |
49.15% |
51.18% |
57.18% |
EBITDA Margin |
|
-27.25% |
-46.26% |
-58.61% |
-65.60% |
-48.70% |
-34.93% |
Operating Margin |
|
-111.20% |
-77.27% |
-97.59% |
-91.85% |
-76.91% |
-47.52% |
EBIT Margin |
|
-109.79% |
-103.66% |
-94.94% |
-88.25% |
-70.28% |
-53.61% |
Profit (Net Income) Margin |
|
-129.22% |
-112.31% |
-104.51% |
-84.69% |
-63.67% |
-50.42% |
Tax Burden Percent |
|
100.11% |
100.85% |
101.56% |
100.53% |
100.58% |
102.04% |
Interest Burden Percent |
|
117.58% |
107.43% |
108.38% |
95.45% |
90.06% |
92.17% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-315,771.19% |
-61.15% |
-50.12% |
-75.84% |
-64.65% |
-39.84% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-203.35% |
-26.26% |
-67.17% |
-58.68% |
-24.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-175.25% |
13.83% |
49.38% |
38.96% |
14.16% |
Return on Equity (ROE) |
|
0.00% |
-236.39% |
-36.29% |
-26.46% |
-25.68% |
-25.68% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-261.10% |
-26.24% |
-81.60% |
-83.13% |
-43.02% |
Operating Return on Assets (OROA) |
|
-122,576.09% |
-58.74% |
-20.41% |
-21.45% |
-21.32% |
-19.61% |
Return on Assets (ROA) |
|
-144,272.89% |
-63.65% |
-22.47% |
-20.58% |
-19.32% |
-18.45% |
Return on Common Equity (ROCE) |
|
0.00% |
-236.37% |
-36.29% |
-26.46% |
-25.68% |
-25.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-118.22% |
-21.15% |
-28.11% |
-27.12% |
-27.92% |
Net Operating Profit after Tax (NOPAT) |
|
-75 |
-61 |
-90 |
-123 |
-119 |
-81 |
NOPAT Margin |
|
-77.84% |
-54.09% |
-68.32% |
-64.30% |
-53.84% |
-33.27% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
142.21% |
-23.86% |
-8.66% |
-5.97% |
-15.21% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-21.35% |
-22.94% |
-18.42% |
Cost of Revenue to Revenue |
|
106.95% |
77.22% |
63.25% |
50.85% |
48.82% |
42.82% |
SG&A Expenses to Revenue |
|
28.22% |
28.40% |
43.19% |
42.22% |
36.27% |
31.57% |
R&D to Revenue |
|
39.56% |
38.73% |
50.82% |
57.99% |
52.71% |
41.34% |
Operating Expenses to Revenue |
|
104.25% |
100.05% |
134.35% |
141.01% |
128.09% |
104.70% |
Earnings before Interest and Taxes (EBIT) |
|
-105 |
-117 |
-125 |
-169 |
-155 |
-131 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-52 |
-77 |
-125 |
-107 |
-85 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
12,711.86 |
2.79 |
0.41 |
2.34 |
1.25 |
4.10 |
Price to Tangible Book Value (P/TBV) |
|
12,711.86 |
208.62 |
0.51 |
3.08 |
1.94 |
7.00 |
Price to Revenue (P/Rev) |
|
3.13 |
2.65 |
2.00 |
7.04 |
2.95 |
7.41 |
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) |
|
12,711.86 |
1.96 |
0.00 |
5.62 |
1.71 |
7.63 |
Enterprise Value to Revenue (EV/Rev) |
|
3.13 |
3.47 |
0.00 |
4.90 |
1.55 |
6.47 |
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 |
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.52 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.86 |
-0.53 |
-0.74 |
-0.66 |
-0.57 |
Leverage Ratio |
|
3.63 |
3.71 |
1.62 |
1.29 |
1.33 |
1.39 |
Compound Leverage Factor |
|
4.27 |
3.99 |
1.75 |
1.23 |
1.20 |
1.28 |
Debt to Total Capital |
|
0.00% |
60.38% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
3.04% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
57.34% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
100.00% |
39.61% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
-3.13 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-1.77 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
-2.97 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-2.68 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-1.51 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
-2.54 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
-33.23 |
-2.26 |
-0.14 |
2.91 |
-0.05 |
2.99 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.15 |
4.18 |
3.89 |
2.71 |
2.13 |
Quick Ratio |
|
0.00 |
1.09 |
4.05 |
3.66 |
2.50 |
1.96 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-261 |
-47 |
-132 |
-153 |
-88 |
Operating Cash Flow to CapEx |
|
-139.77% |
-13.37% |
-282.71% |
-579.41% |
-119.57% |
-28.97% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29.79 |
-4.49 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-1.82 |
-0.46 |
-4.03 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.13 |
-3.89 |
-5.46 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1,116.45 |
0.57 |
0.22 |
0.24 |
0.30 |
0.37 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
2.87 |
4.59 |
5.37 |
4.93 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.90 |
1.58 |
1.99 |
2.08 |
Accounts Payable Turnover |
|
9,524.93 |
119.97 |
38.63 |
19.95 |
22.68 |
40.20 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
127.24 |
79.51 |
68.03 |
74.05 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.04 |
3.04 |
9.45 |
18.30 |
16.09 |
9.08 |
Cash Conversion Cycle (CCC) |
|
-0.04 |
-3.04 |
117.80 |
61.21 |
51.94 |
64.98 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.02 |
200 |
157 |
167 |
201 |
207 |
Invested Capital Turnover |
|
4,056.61 |
1.13 |
0.73 |
1.18 |
1.20 |
1.20 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
200 |
-43 |
9.33 |
34 |
6.49 |
Enterprise Value (EV) |
|
300 |
393 |
-228 |
938 |
343 |
1,581 |
Market Capitalization |
|
300 |
300 |
263 |
1,347 |
650 |
1,810 |
Book Value per Share |
|
$0.00 |
$2.43 |
$15.03 |
$2.12 |
$1.80 |
$1.49 |
Tangible Book Value per Share |
|
$0.00 |
$0.03 |
$12.06 |
$1.61 |
$1.16 |
$0.87 |
Total Capital |
|
0.02 |
271 |
648 |
576 |
518 |
441 |
Total Debt |
|
0.00 |
164 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
156 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
93 |
-491 |
-409 |
-307 |
-229 |
Capital Expenditures (CapEx) |
|
24 |
30 |
15 |
13 |
42 |
50 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.06 |
-46 |
-71 |
-56 |
-74 |
-69 |
Debt-free Net Working Capital (DFNWC) |
|
-0.06 |
25 |
419 |
353 |
234 |
160 |
Net Working Capital (NWC) |
|
-0.06 |
17 |
419 |
353 |
234 |
160 |
Net Nonoperating Expense (NNE) |
|
49 |
66 |
47 |
39 |
22 |
42 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
93 |
-491 |
-409 |
-317 |
-234 |
Total Depreciation and Amortization (D&A) |
|
79 |
65 |
48 |
43 |
48 |
46 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.06% |
-40.94% |
-54.33% |
-29.22% |
-33.42% |
-28.04% |
Debt-free Net Working Capital to Revenue |
|
-0.06% |
21.96% |
319.70% |
184.78% |
105.80% |
65.54% |
Net Working Capital to Revenue |
|
-0.06% |
14.68% |
319.70% |
184.78% |
105.80% |
65.54% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.72) |
($0.61) |
($0.50) |
($0.42) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
79.61M |
267.13M |
279.59M |
292.12M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.72) |
($0.61) |
($0.50) |
($0.42) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
79.61M |
267.13M |
279.59M |
292.12M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
267.90M |
274.97M |
290.62M |
302.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-75 |
-61 |
-90 |
-123 |
-119 |
-81 |
Normalized NOPAT Margin |
|
-77.84% |
-54.09% |
-68.32% |
-64.30% |
-53.84% |
-33.27% |
Pre Tax Income Margin |
|
-129.09% |
-111.37% |
-102.90% |
-84.24% |
-63.30% |
-49.41% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-5.69 |
-13.37 |
-11.91 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-4.03 |
-6.98 |
-8.57 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-6.99 |
-16.80 |
-13.33 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-5.34 |
-10.41 |
-9.99 |
0.00 |
0.00 |
0.00 |
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% |