Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
-155.94% |
144.95% |
EBITDA Growth |
0.00% |
-26.14% |
-22.91% |
EBIT Growth |
0.00% |
-26.19% |
-27.04% |
NOPAT Growth |
0.00% |
-26.00% |
-31.01% |
Net Income Growth |
0.00% |
-25.67% |
-27.82% |
EPS Growth |
0.00% |
22.45% |
-8.74% |
Operating Cash Flow Growth |
20.34% |
0.30% |
-1.39% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
169.35% |
Invested Capital Growth |
0.00% |
-42.09% |
-238.18% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
73.59% |
0.00% |
44.34% |
EBITDA Margin |
-833.37% |
0.00% |
-5,137.43% |
Operating Margin |
-851.41% |
0.00% |
-5,588.86% |
EBIT Margin |
-851.41% |
0.00% |
-5,427.28% |
Profit (Net Income) Margin |
-838.51% |
0.00% |
-5,355.62% |
Tax Burden Percent |
100.00% |
99.41% |
100.00% |
Interest Burden Percent |
98.48% |
98.65% |
98.68% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-66.20% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-4.66% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
1.42% |
0.00% |
0.00% |
Return on Equity (ROE) |
-64.78% |
-84.34% |
-134.19% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-52.33% |
0.00% |
Operating Return on Assets (OROA) |
-53.73% |
0.00% |
-63.22% |
Return on Assets (ROA) |
-52.92% |
0.00% |
-62.39% |
Return on Common Equity (ROCE) |
-64.19% |
-83.70% |
-133.56% |
Return on Equity Simple (ROE_SIMPLE) |
-65.37% |
-88.04% |
-168.14% |
Net Operating Profit after Tax (NOPAT) |
-47 |
-59 |
-77 |
NOPAT Margin |
-595.99% |
0.00% |
-3,912.20% |
Net Nonoperating Expense Percent (NNEP) |
-61.53% |
-56.23% |
-32.90% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-49.83% |
-113.44% |
Cost of Revenue to Revenue |
26.41% |
0.00% |
55.66% |
SG&A Expenses to Revenue |
58.18% |
0.00% |
442.90% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
925.00% |
0.00% |
5,633.20% |
Earnings before Interest and Taxes (EBIT) |
-67 |
-84 |
-107 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-65 |
-82 |
-101 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
3.46 |
4.04 |
12.55 |
Price to Tangible Book Value (P/TBV) |
3.46 |
4.04 |
12.55 |
Price to Revenue (P/Rev) |
44.41 |
0.00 |
399.66 |
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) |
4.54 |
8.17 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
40.86 |
0.00 |
368.04 |
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 |
35.88 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.02 |
0.25 |
0.08 |
Long-Term Debt to Equity |
0.02 |
0.25 |
0.08 |
Financial Leverage |
-0.30 |
-0.43 |
-1.10 |
Leverage Ratio |
1.22 |
1.39 |
2.15 |
Compound Leverage Factor |
1.21 |
1.37 |
2.12 |
Debt to Total Capital |
2.15% |
20.10% |
7.39% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
2.15% |
20.10% |
7.39% |
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 |
96.96% |
79.42% |
92.36% |
Debt to EBITDA |
-0.03 |
-0.29 |
-0.05 |
Net Debt to EBITDA |
0.43 |
0.55 |
0.62 |
Long-Term Debt to EBITDA |
-0.03 |
-0.29 |
-0.05 |
Debt to NOPAT |
-0.05 |
-0.40 |
-0.07 |
Net Debt to NOPAT |
0.59 |
0.77 |
0.81 |
Long-Term Debt to NOPAT |
-0.05 |
-0.40 |
-0.07 |
Altman Z-Score |
4.62 |
-0.63 |
-1.20 |
Noncontrolling Interest Sharing Ratio |
0.91% |
0.76% |
0.47% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.40 |
3.86 |
1.44 |
Quick Ratio |
2.22 |
3.74 |
1.42 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-29 |
20 |
Operating Cash Flow to CapEx |
0.00% |
-411.42% |
-883.17% |
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 |
0.06 |
0.00 |
0.01 |
Accounts Receivable Turnover |
1.87 |
0.00 |
0.97 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
195.64 |
0.00 |
377.52 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
195.64 |
0.00 |
377.52 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
71 |
41 |
-56 |
Invested Capital Turnover |
0.11 |
0.00 |
-0.25 |
Increase / (Decrease) in Invested Capital |
0.00 |
-30 |
-97 |
Enterprise Value (EV) |
320 |
334 |
725 |
Market Capitalization |
348 |
379 |
787 |
Book Value per Share |
$1.54 |
$1.21 |
$0.70 |
Tangible Book Value per Share |
$1.54 |
$1.21 |
$0.70 |
Total Capital |
104 |
118 |
68 |
Total Debt |
2.23 |
24 |
5.02 |
Total Long-Term Debt |
2.23 |
24 |
5.02 |
Net Debt |
-28 |
-45 |
-62 |
Capital Expenditures (CapEx) |
-14 |
17 |
8.24 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-8.36 |
-14 |
-46 |
Debt-free Net Working Capital (DFNWC) |
22 |
55 |
21 |
Net Working Capital (NWC) |
22 |
55 |
21 |
Net Nonoperating Expense (NNE) |
19 |
24 |
28 |
Net Nonoperating Obligations (NNO) |
-31 |
-53 |
-119 |
Total Depreciation and Amortization (D&A) |
1.41 |
1.82 |
5.71 |
Debt-free, Cash-free Net Working Capital to Revenue |
-106.68% |
0.00% |
-2,327.07% |
Debt-free Net Working Capital to Revenue |
276.32% |
0.00% |
1,089.95% |
Net Working Capital to Revenue |
276.32% |
0.00% |
1,089.95% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($1.06) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
-1.00 |
99.13M |
Adjusted Diluted Earnings per Share |
$0.00 |
($1.29) |
($1.06) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
90.30M |
99.13M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
168.71M |
107.62M |
Normalized Net Operating Profit after Tax (NOPAT) |
-47 |
-59 |
-77 |
Normalized NOPAT Margin |
-595.99% |
0.00% |
-3,912.20% |
Pre Tax Income Margin |
-838.51% |
0.00% |
-5,355.62% |
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% |