Growth Metrics |
- |
- |
- |
Revenue Growth |
16.68% |
51.85% |
24.73% |
EBITDA Growth |
-113.83% |
95.18% |
-1,478.93% |
EBIT Growth |
-96.49% |
86.92% |
-503.18% |
NOPAT Growth |
-108.65% |
89.38% |
-171.42% |
Net Income Growth |
-112.26% |
79.13% |
-319.27% |
EPS Growth |
-53.68% |
65.07% |
-221.92% |
Operating Cash Flow Growth |
15.26% |
103.89% |
-1,509.26% |
Free Cash Flow Firm Growth |
0.00% |
97.38% |
3,850.28% |
Invested Capital Growth |
-29.42% |
-8.12% |
-76.90% |
Revenue Q/Q Growth |
8.54% |
4.18% |
2.04% |
EBITDA Q/Q Growth |
-8.49% |
76.82% |
-186.76% |
EBIT Q/Q Growth |
-7.17% |
52.22% |
-136.30% |
NOPAT Q/Q Growth |
-6.89% |
55.03% |
-40.78% |
Net Income Q/Q Growth |
-10.27% |
39.31% |
-106.49% |
EPS Q/Q Growth |
-14.21% |
19.78% |
-94.21% |
Operating Cash Flow Q/Q Growth |
-6.01% |
106.38% |
-98.92% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
97.00% |
379.15% |
Invested Capital Q/Q Growth |
14.61% |
-13.94% |
-73.24% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
17.87% |
23.78% |
14.62% |
EBITDA Margin |
-73.87% |
-2.35% |
-29.69% |
Operating Margin |
-91.22% |
-6.38% |
-13.88% |
EBIT Margin |
-81.20% |
-6.99% |
-33.82% |
Profit (Net Income) Margin |
-81.36% |
-11.18% |
-37.59% |
Tax Burden Percent |
94.25% |
98.25% |
98.26% |
Interest Burden Percent |
106.30% |
162.75% |
113.11% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-72.74% |
-9.73% |
-44.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-126.39% |
-42.14% |
-174.22% |
Return on Net Nonoperating Assets (RNNOA) |
-74.76% |
-34.71% |
-24,913.94% |
Return on Equity (ROE) |
-147.50% |
-44.43% |
-24,958.73% |
Cash Return on Invested Capital (CROIC) |
-38.24% |
-1.26% |
80.16% |
Operating Return on Assets (OROA) |
-50.20% |
-6.45% |
-36.48% |
Return on Assets (ROA) |
-50.29% |
-10.31% |
-40.54% |
Return on Common Equity (ROCE) |
-83.71% |
18.18% |
6,327,502.18% |
Return on Equity Simple (ROE_SIMPLE) |
1,949.26% |
62.66% |
60.57% |
Net Operating Profit after Tax (NOPAT) |
-103 |
-11 |
-30 |
NOPAT Margin |
-63.85% |
-4.46% |
-9.71% |
Net Nonoperating Expense Percent (NNEP) |
53.66% |
32.41% |
129.43% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-24.22% |
46.90% |
Cost of Revenue to Revenue |
82.13% |
76.22% |
85.38% |
SG&A Expenses to Revenue |
43.81% |
28.11% |
23.48% |
R&D to Revenue |
3.08% |
2.04% |
2.02% |
Operating Expenses to Revenue |
109.09% |
30.15% |
28.50% |
Earnings before Interest and Taxes (EBIT) |
-130 |
-17 |
-103 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-119 |
-5.72 |
-90 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.79 |
0.76 |
3.60 |
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) |
2.14 |
3.13 |
52.88 |
Enterprise Value to Revenue (EV/Rev) |
1.56 |
1.38 |
4.30 |
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 |
272.41 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
24.76 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.12 |
1.67 |
-2.42 |
Long-Term Debt to Equity |
1.07 |
1.64 |
-2.40 |
Financial Leverage |
0.59 |
0.82 |
143.00 |
Leverage Ratio |
2.93 |
4.31 |
615.60 |
Compound Leverage Factor |
3.12 |
7.02 |
696.30 |
Debt to Total Capital |
52.84% |
62.55% |
170.32% |
Short-Term Debt to Total Capital |
2.41% |
0.98% |
1.72% |
Long-Term Debt to Total Capital |
50.43% |
61.57% |
168.60% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
51.68% |
68.30% |
185.32% |
Common Equity to Total Capital |
-4.52% |
-30.85% |
-255.64% |
Debt to EBITDA |
-0.66 |
-15.43 |
-1.39 |
Net Debt to EBITDA |
-0.39 |
-9.50 |
-0.85 |
Long-Term Debt to EBITDA |
-0.63 |
-15.18 |
-1.38 |
Debt to NOPAT |
-0.76 |
-8.11 |
-4.26 |
Net Debt to NOPAT |
-0.46 |
-4.99 |
-2.60 |
Long-Term Debt to NOPAT |
-0.73 |
-7.98 |
-4.21 |
Altman Z-Score |
-1.76 |
-0.02 |
0.03 |
Noncontrolling Interest Sharing Ratio |
43.24% |
140.92% |
25,451.86% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.02 |
0.98 |
0.84 |
Quick Ratio |
0.58 |
0.56 |
0.48 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-54 |
-1.41 |
53 |
Operating Cash Flow to CapEx |
-873.06% |
21.90% |
-271.10% |
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 |
0.62 |
0.92 |
1.08 |
Accounts Receivable Turnover |
7.47 |
8.25 |
11.20 |
Inventory Turnover |
122.26 |
124.51 |
138.29 |
Fixed Asset Turnover |
9.99 |
17.01 |
18.02 |
Accounts Payable Turnover |
8.59 |
10.28 |
10.24 |
Days Sales Outstanding (DSO) |
48.87 |
44.27 |
32.60 |
Days Inventory Outstanding (DIO) |
2.99 |
2.93 |
2.64 |
Days Payable Outstanding (DPO) |
42.51 |
35.51 |
35.64 |
Cash Conversion Cycle (CCC) |
9.34 |
11.69 |
-0.40 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
117 |
107 |
25 |
Invested Capital Turnover |
1.14 |
2.18 |
4.61 |
Increase / (Decrease) in Invested Capital |
-49 |
-9.47 |
-82 |
Enterprise Value (EV) |
250 |
335 |
1,309 |
Market Capitalization |
126 |
185 |
1,095 |
Book Value per Share |
($0.10) |
($0.67) |
($2.84) |
Tangible Book Value per Share |
($2.16) |
($2.66) |
($4.83) |
Total Capital |
148 |
141 |
74 |
Total Debt |
78 |
88 |
126 |
Total Long-Term Debt |
75 |
87 |
124 |
Net Debt |
47 |
54 |
77 |
Capital Expenditures (CapEx) |
3.63 |
5.62 |
6.40 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-23 |
-32 |
-71 |
Debt-free Net Working Capital (DFNWC) |
5.01 |
-1.35 |
-22 |
Net Working Capital (NWC) |
1.43 |
-2.72 |
-23 |
Net Nonoperating Expense (NNE) |
28 |
16 |
85 |
Net Nonoperating Obligations (NNO) |
47 |
54 |
77 |
Total Depreciation and Amortization (D&A) |
12 |
11 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
-14.52% |
-12.97% |
-23.42% |
Debt-free Net Working Capital to Revenue |
3.12% |
-0.55% |
-7.28% |
Net Working Capital to Revenue |
0.89% |
-1.12% |
-7.70% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.09) |
($0.73) |
($2.35) |
Adjusted Weighted Average Basic Shares Outstanding |
64.28M |
64.65M |
66.15M |
Adjusted Diluted Earnings per Share |
($2.09) |
($0.73) |
($2.35) |
Adjusted Weighted Average Diluted Shares Outstanding |
64.28M |
64.65M |
66.15M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
64.28M |
65.58M |
75.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
-35 |
-11 |
-30 |
Normalized NOPAT Margin |
-21.72% |
-4.46% |
-9.71% |
Pre Tax Income Margin |
-86.32% |
-11.38% |
-38.25% |
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 |
-3.70% |
-0.19% |
0.00% |