Growth Metrics |
- |
- |
- |
Revenue Growth |
-16.19% |
221.21% |
1.54% |
EBITDA Growth |
32.21% |
-10,257.97% |
-90.06% |
EBIT Growth |
24.84% |
-8,355.35% |
-117.92% |
NOPAT Growth |
12.49% |
-7,430.27% |
-113.49% |
Net Income Growth |
43.99% |
-5,088.65% |
-258.22% |
EPS Growth |
41.11% |
99.68% |
-248.32% |
Operating Cash Flow Growth |
38.01% |
-1,291.40% |
-63.69% |
Free Cash Flow Firm Growth |
95.56% |
-437.25% |
0.00% |
Invested Capital Growth |
-2.15% |
2,714.02% |
-89.72% |
Revenue Q/Q Growth |
-16.21% |
39.54% |
-42.27% |
EBITDA Q/Q Growth |
-340.56% |
-32.24% |
-91.24% |
EBIT Q/Q Growth |
-1,932.36% |
-40.73% |
-112.45% |
NOPAT Q/Q Growth |
-49.28% |
-17.10% |
-109.06% |
Net Income Q/Q Growth |
-2.84% |
-28.59% |
-193.52% |
EPS Q/Q Growth |
-34.75% |
99.73% |
-213.94% |
Operating Cash Flow Q/Q Growth |
1.27% |
-5.63% |
-69.97% |
Free Cash Flow Firm Q/Q Growth |
-342.94% |
-33.28% |
0.00% |
Invested Capital Q/Q Growth |
-6.52% |
-7.55% |
-90.29% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
17.90% |
15.66% |
33.35% |
EBITDA Margin |
-32.15% |
-39.74% |
1.26% |
Operating Margin |
-41.97% |
-40.20% |
-1.71% |
EBIT Margin |
-42.17% |
-47.02% |
-1.79% |
Profit (Net Income) Margin |
-84.23% |
-126.04% |
-7.80% |
Tax Burden Percent |
89.19% |
96.73% |
109.63% |
Interest Burden Percent |
223.98% |
277.15% |
398.47% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-6.86% |
-14.97% |
-0.54% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-1,090.08% |
-392.77% |
-76.00% |
Return on Net Nonoperating Assets (RNNOA) |
-13.03% |
-62.80% |
-3.12% |
Return on Equity (ROE) |
-19.89% |
-77.77% |
-3.66% |
Cash Return on Invested Capital (CROIC) |
-4.68% |
-201.24% |
162.16% |
Operating Return on Assets (OROA) |
-6.92% |
-17.09% |
-0.63% |
Return on Assets (ROA) |
-13.82% |
-45.82% |
-2.74% |
Return on Common Equity (ROCE) |
-11.47% |
-35.92% |
0.19% |
Return on Equity Simple (ROE_SIMPLE) |
-26.47% |
-88.38% |
-34.21% |
Net Operating Profit after Tax (NOPAT) |
-61 |
-69 |
-0.92 |
NOPAT Margin |
-29.38% |
-28.14% |
-1.20% |
Net Nonoperating Expense Percent (NNEP) |
1,083.22% |
377.80% |
75.46% |
Return On Investment Capital (ROIC_SIMPLE) |
-6.27% |
-7.17% |
-2.36% |
Cost of Revenue to Revenue |
82.10% |
84.34% |
66.65% |
SG&A Expenses to Revenue |
41.53% |
40.06% |
22.40% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
101.45% |
127.00% |
35.07% |
Earnings before Interest and Taxes (EBIT) |
-87 |
-116 |
-1.37 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-67 |
-98 |
0.97 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.94 |
2.94 |
26.83 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
2.98 |
4.19 |
6.12 |
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) |
0.95 |
1.81 |
15.22 |
Enterprise Value to Revenue (EV/Rev) |
4.04 |
6.56 |
6.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
501.88 |
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 |
70.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
1.75 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.24 |
1.19 |
Long-Term Debt to Equity |
0.00 |
0.24 |
1.19 |
Financial Leverage |
0.01 |
0.16 |
0.04 |
Leverage Ratio |
1.44 |
1.70 |
1.33 |
Compound Leverage Factor |
3.22 |
4.70 |
5.31 |
Debt to Total Capital |
0.00% |
19.23% |
54.27% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
19.23% |
54.27% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
32.14% |
44.42% |
0.82% |
Common Equity to Total Capital |
67.86% |
36.35% |
44.91% |
Debt to EBITDA |
0.00 |
-1.90 |
21.93 |
Net Debt to EBITDA |
0.00 |
-1.60 |
14.50 |
Long-Term Debt to EBITDA |
0.00 |
-1.90 |
21.93 |
Debt to NOPAT |
0.00 |
-2.68 |
-22.96 |
Net Debt to NOPAT |
0.00 |
-2.26 |
-15.18 |
Long-Term Debt to NOPAT |
0.00 |
-2.68 |
-22.96 |
Altman Z-Score |
0.93 |
0.94 |
4.58 |
Noncontrolling Interest Sharing Ratio |
42.34% |
53.81% |
105.24% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.93 |
0.41 |
0.88 |
Quick Ratio |
1.93 |
0.41 |
0.88 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-42 |
-934 |
277 |
Operating Cash Flow to CapEx |
-669.20% |
0.00% |
4,396.15% |
Free Cash Flow to Firm to Interest Expense |
-1.87 |
-64.41 |
648.64 |
Operating Cash Flow to Interest Expense |
-2.29 |
-5.63 |
16.06 |
Operating Cash Flow Less CapEx to Interest Expense |
-2.63 |
-5.63 |
15.70 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.16 |
0.36 |
0.35 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
4.78 |
9.21 |
12.41 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
76.41 |
39.64 |
29.41 |
Cash Conversion Cycle (CCC) |
-76.41 |
-39.64 |
-29.41 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
877 |
896 |
32 |
Invested Capital Turnover |
0.23 |
0.53 |
0.45 |
Increase / (Decrease) in Invested Capital |
-19 |
865 |
-278 |
Enterprise Value (EV) |
835 |
1,621 |
485 |
Market Capitalization |
617 |
1,034 |
470 |
Book Value per Share |
$4.71 |
$2.98 |
$0.41 |
Tangible Book Value per Share |
($1.35) |
($4.20) |
($0.66) |
Total Capital |
970 |
969 |
39 |
Total Debt |
0.00 |
186 |
21 |
Total Long-Term Debt |
0.00 |
186 |
21 |
Net Debt |
-93 |
157 |
14 |
Capital Expenditures (CapEx) |
7.57 |
0.00 |
0.16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-34 |
-37 |
-8.07 |
Debt-free Net Working Capital (DFNWC) |
32 |
-22 |
-0.94 |
Net Working Capital (NWC) |
32 |
-22 |
-0.94 |
Net Nonoperating Expense (NNE) |
114 |
242 |
5.08 |
Net Nonoperating Obligations (NNO) |
-93 |
114 |
14 |
Total Depreciation and Amortization (D&A) |
21 |
18 |
2.34 |
Debt-free, Cash-free Net Working Capital to Revenue |
-16.42% |
-15.05% |
-10.50% |
Debt-free Net Working Capital to Revenue |
15.23% |
-8.83% |
-1.23% |
Net Working Capital to Revenue |
15.23% |
-8.83% |
-1.23% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.59) |
($2.65) |
$0.40 |
Adjusted Weighted Average Basic Shares Outstanding |
79.69M |
61.40M |
43.13M |
Adjusted Diluted Earnings per Share |
($1.59) |
($2.65) |
$0.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
79.69M |
61.40M |
43.13M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
142.24M |
119.33M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-0.56 |
53 |
-0.92 |
Normalized NOPAT Margin |
-0.27% |
21.67% |
-1.20% |
Pre Tax Income Margin |
-94.44% |
-130.31% |
-7.12% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-3.94 |
-8.01 |
-3.22 |
NOPAT to Interest Expense |
-2.75 |
-4.79 |
-2.16 |
EBIT Less CapEx to Interest Expense |
-4.28 |
-8.01 |
-3.58 |
NOPAT Less CapEx to Interest Expense |
-3.09 |
-4.79 |
-2.53 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-0.01% |
0.00% |
0.00% |
Augmented Payout Ratio |
-8.49% |
0.00% |
0.00% |