Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
57.36% |
42.90% |
EBITDA Growth |
0.00% |
-5.05% |
27.19% |
EBIT Growth |
0.00% |
-9.91% |
21.42% |
NOPAT Growth |
0.00% |
-11.08% |
23.16% |
Net Income Growth |
0.00% |
-4.87% |
31.85% |
EPS Growth |
0.00% |
-2.03% |
36.32% |
Operating Cash Flow Growth |
0.00% |
162.73% |
36.77% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-84.24% |
Invested Capital Growth |
0.00% |
0.00% |
-42.17% |
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 |
7.75% |
13.26% |
16.40% |
EBITDA Margin |
-21.77% |
-14.53% |
-7.40% |
Operating Margin |
-22.42% |
-15.83% |
-8.51% |
EBIT Margin |
-22.52% |
-15.73% |
-8.65% |
Profit (Net Income) Margin |
-24.00% |
-15.99% |
-7.63% |
Tax Burden Percent |
104.08% |
99.70% |
100.91% |
Interest Burden Percent |
102.39% |
101.99% |
87.39% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
0.00% |
95.22% |
60.71% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
0.00% |
-29.97% |
-21.69% |
Return on Assets (ROA) |
0.00% |
-30.48% |
-19.13% |
Return on Common Equity (ROCE) |
0.00% |
105.68% |
68.88% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
85.80% |
49.33% |
Net Operating Profit after Tax (NOPAT) |
-726 |
-806 |
-620 |
NOPAT Margin |
-15.69% |
-11.08% |
-5.96% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-111.27% |
-18.26% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
65.96% |
46.58% |
Cost of Revenue to Revenue |
92.25% |
86.74% |
83.60% |
SG&A Expenses to Revenue |
13.31% |
13.39% |
12.71% |
R&D to Revenue |
17.07% |
16.20% |
12.80% |
Operating Expenses to Revenue |
30.17% |
29.08% |
24.91% |
Earnings before Interest and Taxes (EBIT) |
-1,042 |
-1,145 |
-900 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1,007 |
-1,058 |
-770 |
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) |
0.10 |
0.06 |
0.06 |
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) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
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 |
-0.04 |
Long-Term Debt to Equity |
0.00 |
0.00 |
-0.04 |
Financial Leverage |
0.00 |
0.53 |
0.73 |
Leverage Ratio |
0.00 |
-3.12 |
-3.17 |
Compound Leverage Factor |
0.00 |
-3.19 |
-2.77 |
Debt to Total Capital |
0.00% |
0.00% |
-4.58% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
-0.31% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
-4.27% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
-10.98% |
-16.33% |
Common Equity to Total Capital |
0.00% |
110.98% |
120.91% |
Debt to EBITDA |
0.00 |
0.00 |
-0.08 |
Net Debt to EBITDA |
0.00 |
0.00 |
1.64 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
-0.07 |
Debt to NOPAT |
0.00 |
0.00 |
-0.10 |
Net Debt to NOPAT |
0.00 |
0.00 |
2.04 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
-0.09 |
Altman Z-Score |
0.00 |
-0.63 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
-10.98% |
-13.45% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
0.63 |
0.63 |
Quick Ratio |
0.00 |
0.37 |
0.42 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
1,059 |
167 |
Operating Cash Flow to CapEx |
-432.88% |
147.72% |
286.13% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
29.36 |
17.43 |
Operating Cash Flow to Interest Expense |
-12.42 |
8.89 |
45.77 |
Operating Cash Flow Less CapEx to Interest Expense |
-15.29 |
2.87 |
29.77 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
1.91 |
2.51 |
Accounts Receivable Turnover |
0.00 |
6.18 |
9.22 |
Inventory Turnover |
0.00 |
8.57 |
13.32 |
Fixed Asset Turnover |
0.00 |
17.73 |
24.40 |
Accounts Payable Turnover |
0.00 |
10.92 |
15.31 |
Days Sales Outstanding (DSO) |
0.00 |
59.06 |
39.57 |
Days Inventory Outstanding (DIO) |
0.00 |
42.58 |
27.39 |
Days Payable Outstanding (DPO) |
0.00 |
33.43 |
23.85 |
Cash Conversion Cycle (CCC) |
0.00 |
68.21 |
43.12 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
-1,865 |
-2,652 |
Invested Capital Turnover |
0.00 |
-7.80 |
-4.60 |
Increase / (Decrease) in Invested Capital |
0.00 |
-1,865 |
-786 |
Enterprise Value (EV) |
0.00 |
-68 |
-448 |
Market Capitalization |
441 |
441 |
596 |
Book Value per Share |
$0.00 |
($0.68) |
($0.68) |
Tangible Book Value per Share |
$0.00 |
($0.71) |
($0.73) |
Total Capital |
0.00 |
-1,222 |
-1,330 |
Total Debt |
0.00 |
0.00 |
61 |
Total Long-Term Debt |
0.00 |
0.00 |
57 |
Net Debt |
0.00 |
-643 |
-1,261 |
Capital Expenditures (CapEx) |
118 |
217 |
153 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2,246 |
-3,277 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
-1,668 |
-2,049 |
Net Working Capital (NWC) |
0.00 |
-1,668 |
-2,053 |
Net Nonoperating Expense (NNE) |
384 |
358 |
174 |
Net Nonoperating Obligations (NNO) |
0.00 |
-643 |
-1,261 |
Total Depreciation and Amortization (D&A) |
35 |
87 |
129 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-30.86% |
-31.50% |
Debt-free Net Working Capital to Revenue |
0.00% |
-22.91% |
-19.70% |
Net Working Capital to Revenue |
0.00% |
-22.91% |
-19.74% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.37) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
2.35B |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.37) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
2.35B |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
2.54B |
Normalized Net Operating Profit after Tax (NOPAT) |
-726 |
-806 |
-620 |
Normalized NOPAT Margin |
-15.69% |
-11.08% |
-5.96% |
Pre Tax Income Margin |
-23.06% |
-16.04% |
-7.56% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-25.32 |
-31.74 |
-93.93 |
NOPAT to Interest Expense |
-17.64 |
-22.35 |
-64.69 |
EBIT Less CapEx to Interest Expense |
-28.19 |
-37.75 |
-109.92 |
NOPAT Less CapEx to Interest Expense |
-20.51 |
-28.37 |
-80.69 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
-3.23% |