| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
15.77% |
-21.24% |
80.70% |
85.92% |
38.55% |
33.93% |
126.06% |
| EBITDA Growth |
|
-45.90% |
-58.41% |
33.91% |
12.08% |
-4.93% |
109.77% |
384.56% |
713.26% |
| EBIT Growth |
|
-37.36% |
-51.40% |
4.63% |
27.47% |
-2.64% |
86.41% |
269.33% |
1,020.91% |
| NOPAT Growth |
|
-40.76% |
-52.91% |
5.07% |
24.69% |
65.77% |
159.30% |
1,903.50% |
60.69% |
| Net Income Growth |
|
0.00% |
-31.77% |
-13.73% |
13.44% |
-322.66% |
94.14% |
331.28% |
294.85% |
| EPS Growth |
|
0.00% |
7.35% |
26.98% |
21.74% |
-108.33% |
89.33% |
300.00% |
256.25% |
| Operating Cash Flow Growth |
|
0.00% |
-85.73% |
51.25% |
5.73% |
204.53% |
-81.78% |
2,372.58% |
100.13% |
| Free Cash Flow Firm Growth |
|
-39.38% |
-485.14% |
98.71% |
2,524.30% |
-70.81% |
-109.52% |
-2,614.56% |
303.73% |
| Invested Capital Growth |
|
137.08% |
767.44% |
-15.25% |
-53.83% |
-35.64% |
13.74% |
264.83% |
29.56% |
| Revenue Q/Q Growth |
|
0.00% |
408.68% |
-69.82% |
44.12% |
200.92% |
6.40% |
9.61% |
21.61% |
| EBITDA Q/Q Growth |
|
-542.55% |
-563.22% |
51.89% |
26.98% |
10.48% |
1,682.72% |
214.70% |
60.34% |
| EBIT Q/Q Growth |
|
0.00% |
-404.95% |
23.66% |
4.43% |
-14.63% |
-2,717.28% |
171.34% |
37.46% |
| NOPAT Q/Q Growth |
|
0.00% |
-407.20% |
23.82% |
15.73% |
-77.37% |
1,902.91% |
464.77% |
32.28% |
| Net Income Q/Q Growth |
|
0.00% |
-434.64% |
11.17% |
-4.74% |
-380.18% |
93.11% |
305.14% |
42.02% |
| EPS Q/Q Growth |
|
0.00% |
-425.00% |
4.17% |
-2.86% |
-134.38% |
84.31% |
260.00% |
35.71% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.70% |
| Free Cash Flow Firm Q/Q Growth |
|
-48.07% |
-5,666.18% |
98.61% |
1,002.88% |
2,894.03% |
-102.11% |
-309.53% |
456.86% |
| Invested Capital Q/Q Growth |
|
-5.74% |
841.78% |
-2.52% |
-48.35% |
-65.51% |
-3.00% |
292.56% |
31.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.15% |
21.70% |
6.56% |
28.00% |
33.52% |
34.34% |
38.69% |
42.28% |
| EBITDA Margin |
|
-55.65% |
-76.15% |
-63.90% |
-31.09% |
-17.55% |
1.24% |
4.48% |
16.11% |
| Operating Margin |
|
-63.61% |
-84.02% |
-101.27% |
-42.21% |
-7.77% |
3.33% |
9.52% |
18.88% |
| EBIT Margin |
|
-64.03% |
-83.74% |
-101.40% |
-40.70% |
-22.47% |
-2.20% |
2.79% |
13.81% |
| Profit (Net Income) Margin |
|
-76.64% |
-87.24% |
-125.98% |
-60.35% |
-137.19% |
-5.80% |
10.02% |
17.50% |
| Tax Burden Percent |
|
107.04% |
103.13% |
115.46% |
125.84% |
496.67% |
156.80% |
355.95% |
131.12% |
| Interest Burden Percent |
|
111.83% |
101.03% |
107.61% |
117.83% |
122.93% |
167.97% |
101.06% |
96.64% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-265.69% |
-31.12% |
| Return on Invested Capital (ROIC) |
|
-139.65% |
-31.38% |
-17.98% |
-20.20% |
-13.32% |
9.44% |
76.43% |
68.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-53.17% |
55.05% |
-1,528.54% |
72.61% |
674.20% |
139.79% |
-469.48% |
-805.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
28.61% |
-8.22% |
-14.27% |
-13.43% |
-215.30% |
-28.21% |
-52.01% |
-18.85% |
| Return on Equity (ROE) |
|
-111.04% |
-39.60% |
-32.26% |
-33.63% |
-228.61% |
-18.77% |
24.43% |
49.32% |
| Cash Return on Invested Capital (CROIC) |
|
-220.98% |
-190.04% |
-1.48% |
53.45% |
30.05% |
-3.42% |
-37.51% |
42.42% |
| Operating Return on Assets (OROA) |
|
-54.27% |
-28.22% |
-18.45% |
-14.26% |
-17.30% |
-2.69% |
2.90% |
19.49% |
| Return on Assets (ROA) |
|
-64.97% |
-29.40% |
-22.93% |
-21.14% |
-105.62% |
-7.09% |
10.42% |
24.70% |
| Return on Common Equity (ROCE) |
|
-110.38% |
-39.54% |
-32.22% |
-33.58% |
-228.10% |
-18.71% |
24.38% |
49.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-56.76% |
-26.93% |
-34.07% |
-39.11% |
-370.60% |
-16.53% |
17.95% |
37.82% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-17 |
-16 |
-12 |
-4.07 |
2.41 |
48 |
78 |
| NOPAT Margin |
|
-44.53% |
-58.81% |
-70.89% |
-29.55% |
-5.44% |
2.33% |
34.83% |
24.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
-86.48% |
-86.43% |
1,510.56% |
-92.81% |
-687.52% |
-130.35% |
545.91% |
873.75% |
| Cost of Revenue to Revenue |
|
67.85% |
78.30% |
93.44% |
72.00% |
132.96% |
65.66% |
61.31% |
57.72% |
| SG&A Expenses to Revenue |
|
55.67% |
67.36% |
72.82% |
36.72% |
20.23% |
12.58% |
12.40% |
10.82% |
| R&D to Revenue |
|
32.24% |
27.98% |
21.95% |
23.09% |
12.91% |
10.50% |
8.66% |
6.42% |
| Operating Expenses to Revenue |
|
95.76% |
105.72% |
107.83% |
70.21% |
41.29% |
31.01% |
29.17% |
23.40% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-24 |
-23 |
-16 |
-17 |
-2.28 |
3.86 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-22 |
-14 |
-13 |
-13 |
1.28 |
6.21 |
51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.30 |
1.39 |
0.89 |
1.01 |
5.12 |
7.48 |
4.99 |
53.28 |
| Price to Tangible Book Value (P/TBV) |
|
5.73 |
0.00 |
0.00 |
3.67 |
0.00 |
0.00 |
0.00 |
669.79 |
| Price to Revenue (P/Rev) |
|
4.45 |
4.50 |
3.30 |
1.56 |
1.89 |
2.62 |
2.78 |
24.64 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.77 |
140.78 |
| Dividend Yield |
|
0.00% |
0.00% |
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% |
3.60% |
0.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.91 |
1.38 |
0.89 |
1.77 |
5.59 |
9.56 |
4.11 |
59.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.55 |
4.62 |
3.23 |
1.64 |
1.79 |
2.51 |
2.94 |
24.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
202.87 |
65.66 |
152.62 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
105.55 |
178.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107.85 |
8.44 |
99.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.18 |
204.95 |
13.00 |
122.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.09 |
14.56 |
0.00 |
0.00 |
159.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.12 |
0.13 |
0.16 |
0.19 |
0.00 |
0.56 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.08 |
0.00 |
0.16 |
0.14 |
0.00 |
0.24 |
0.00 |
| Financial Leverage |
|
-0.54 |
-0.15 |
0.01 |
-0.18 |
-0.32 |
-0.20 |
0.11 |
0.02 |
| Leverage Ratio |
|
1.71 |
1.35 |
1.41 |
1.59 |
2.16 |
2.65 |
2.34 |
2.00 |
| Compound Leverage Factor |
|
1.91 |
1.36 |
1.51 |
1.87 |
2.66 |
4.45 |
2.37 |
1.93 |
| Debt to Total Capital |
|
0.00% |
10.46% |
11.25% |
13.50% |
16.12% |
0.00% |
35.93% |
9.12% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.52% |
11.25% |
0.00% |
4.38% |
0.00% |
20.62% |
9.12% |
| Long-Term Debt to Total Capital |
|
0.00% |
6.94% |
0.00% |
13.50% |
11.74% |
0.00% |
15.31% |
0.00% |
| Preferred Equity to Total Capital |
|
0.30% |
0.10% |
0.11% |
0.14% |
0.30% |
0.28% |
0.08% |
0.06% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.70% |
89.44% |
88.64% |
86.36% |
83.58% |
99.73% |
63.99% |
90.82% |
| Debt to EBITDA |
|
0.00 |
-0.50 |
-0.73 |
-0.77 |
-0.41 |
0.00 |
6.99 |
0.29 |
| Net Debt to EBITDA |
|
0.00 |
-0.16 |
0.13 |
-0.26 |
0.59 |
0.00 |
3.50 |
-0.33 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.33 |
0.00 |
-0.77 |
-0.30 |
0.00 |
2.98 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.64 |
-0.66 |
-0.82 |
-1.31 |
0.00 |
0.90 |
0.19 |
| Net Debt to NOPAT |
|
0.00 |
-0.21 |
0.11 |
-0.27 |
1.90 |
0.00 |
0.45 |
-0.21 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.43 |
0.00 |
-0.82 |
-0.95 |
0.00 |
0.38 |
0.00 |
| Altman Z-Score |
|
0.20 |
-0.10 |
-1.85 |
-2.47 |
-3.12 |
-0.36 |
0.69 |
40.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.59% |
0.16% |
0.12% |
0.14% |
0.22% |
0.31% |
0.18% |
0.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.31 |
0.85 |
0.76 |
0.77 |
0.86 |
0.97 |
0.71 |
0.88 |
| Quick Ratio |
|
2.26 |
0.80 |
0.74 |
0.55 |
0.64 |
0.88 |
0.66 |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-101 |
-1.30 |
31 |
9.18 |
-0.87 |
-24 |
48 |
| Operating Cash Flow to CapEx |
|
-3,771.50% |
-661.50% |
-456.36% |
-469.96% |
349.70% |
54.84% |
647.62% |
682.26% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.30 |
-430.00 |
-0.76 |
10.77 |
2.38 |
-0.56 |
0.00 |
33.20 |
| Operating Cash Flow to Interest Expense |
|
-4.22 |
-61.97 |
-4.12 |
-2.28 |
1.81 |
0.82 |
0.00 |
43.16 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.33 |
-71.33 |
-5.02 |
-2.77 |
1.29 |
-0.67 |
0.00 |
36.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.85 |
0.34 |
0.18 |
0.35 |
0.77 |
1.22 |
1.04 |
1.41 |
| Accounts Receivable Turnover |
|
6.88 |
3.27 |
1.50 |
2.85 |
5.39 |
5.21 |
4.97 |
6.59 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
79.62 |
52.37 |
18.56 |
21.22 |
31.39 |
33.48 |
23.89 |
29.54 |
| Accounts Payable Turnover |
|
4.92 |
4.00 |
1.78 |
2.14 |
6.27 |
3.91 |
3.66 |
5.44 |
| Days Sales Outstanding (DSO) |
|
53.07 |
111.60 |
243.54 |
127.92 |
67.66 |
70.06 |
73.47 |
55.36 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
74.13 |
91.26 |
205.56 |
170.76 |
58.17 |
93.41 |
99.77 |
67.08 |
| Cash Conversion Cycle (CCC) |
|
-21.06 |
20.34 |
37.98 |
-42.84 |
9.49 |
-23.35 |
-26.30 |
-11.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11 |
95 |
80 |
37 |
24 |
27 |
99 |
129 |
| Invested Capital Turnover |
|
3.14 |
0.53 |
0.25 |
0.68 |
2.45 |
4.05 |
2.19 |
2.75 |
| Increase / (Decrease) in Invested Capital |
|
6.33 |
84 |
-14 |
-43 |
-13 |
3.29 |
72 |
29 |
| Enterprise Value (EV) |
|
87 |
131 |
72 |
66 |
134 |
260 |
408 |
7,710 |
| Market Capitalization |
|
109 |
127 |
73 |
63 |
141 |
271 |
386 |
7,727 |
| Book Value per Share |
|
$1.00 |
$2.35 |
$1.24 |
$0.93 |
$0.37 |
$0.46 |
$0.89 |
$1.62 |
| Tangible Book Value per Share |
|
$0.58 |
($0.26) |
($0.11) |
$0.26 |
($0.21) |
($0.08) |
($0.41) |
$0.13 |
| Total Capital |
|
33 |
102 |
93 |
72 |
33 |
36 |
121 |
160 |
| Total Debt |
|
0.00 |
11 |
10 |
9.69 |
5.32 |
0.00 |
43 |
15 |
| Total Long-Term Debt |
|
0.00 |
7.09 |
0.00 |
9.69 |
3.87 |
0.00 |
19 |
0.00 |
| Net Debt |
|
-22 |
3.42 |
-1.80 |
3.21 |
-7.73 |
-11 |
22 |
-17 |
| Capital Expenditures (CapEx) |
|
0.21 |
2.19 |
1.55 |
1.42 |
1.99 |
2.31 |
4.85 |
9.20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.43 |
-7.35 |
-10 |
-14 |
-18 |
-12 |
-21 |
-30 |
| Debt-free Net Working Capital (DFNWC) |
|
16 |
-0.08 |
1.12 |
-7.11 |
-5.21 |
-1.19 |
0.56 |
0.79 |
| Net Working Capital (NWC) |
|
16 |
-3.68 |
-9.31 |
-7.11 |
-6.65 |
-1.19 |
-24 |
-14 |
| Net Nonoperating Expense (NNE) |
|
7.84 |
8.03 |
12 |
12 |
98 |
8.42 |
34 |
23 |
| Net Nonoperating Obligations (NNO) |
|
-22 |
3.42 |
-1.80 |
-25 |
-3.76 |
-9.16 |
22 |
-17 |
| Total Depreciation and Amortization (D&A) |
|
2.04 |
2.14 |
8.34 |
3.86 |
3.68 |
3.56 |
2.35 |
7.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.35% |
-26.01% |
-45.42% |
-33.80% |
-24.42% |
-11.82% |
-15.21% |
-9.67% |
| Debt-free Net Working Capital to Revenue |
|
63.82% |
-0.28% |
5.05% |
-17.68% |
-6.96% |
-1.14% |
0.40% |
0.25% |
| Net Working Capital to Revenue |
|
63.82% |
-13.02% |
-41.83% |
-17.68% |
-8.90% |
-1.14% |
-17.56% |
-4.39% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.68) |
($0.63) |
($0.46) |
($0.36) |
($0.75) |
($0.08) |
$0.17 |
$0.62 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.48M |
38.97M |
61.76M |
66.51M |
70.26M |
77.44M |
84.59M |
88.51M |
| Adjusted Diluted Earnings per Share |
|
($0.68) |
($0.63) |
($0.46) |
($0.36) |
($0.75) |
($0.08) |
$0.16 |
$0.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.48M |
38.97M |
61.76M |
66.51M |
70.26M |
77.44M |
89.56M |
96.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.68) |
($0.63) |
($0.46) |
($0.36) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
27.48M |
38.97M |
61.76M |
66.51M |
70.26M |
77.44M |
87.33M |
93.32M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-17 |
-16 |
-12 |
-4.07 |
2.41 |
9.25 |
41 |
| Normalized NOPAT Margin |
|
-44.53% |
-58.81% |
-70.89% |
-29.55% |
-5.44% |
2.33% |
6.67% |
13.22% |
| Pre Tax Income Margin |
|
-71.60% |
-84.60% |
-109.11% |
-47.96% |
-27.62% |
-3.70% |
2.82% |
13.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.45 |
-101.10 |
-13.15 |
-5.61 |
-4.36 |
-1.47 |
0.00 |
29.77 |
| NOPAT to Interest Expense |
|
-5.88 |
-71.01 |
-9.19 |
-4.07 |
-1.06 |
1.55 |
0.00 |
53.36 |
| EBIT Less CapEx to Interest Expense |
|
-8.56 |
-110.47 |
-14.05 |
-6.09 |
-4.88 |
-2.96 |
0.00 |
23.44 |
| NOPAT Less CapEx to Interest Expense |
|
-5.99 |
-80.38 |
-10.09 |
-4.56 |
-1.57 |
0.06 |
0.00 |
47.03 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |