Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-32.59% |
-77.19% |
-13.78% |
3,545.38% |
383.42% |
-16.53% |
97.33% |
0.00% |
EBITDA Growth |
|
-208.83% |
-92.92% |
-21.44% |
32,662.70% |
67.77% |
-352.93% |
40.10% |
0.00% |
EBIT Growth |
|
-278.13% |
-94.35% |
-21.81% |
17,284.74% |
50.58% |
-229.96% |
16.24% |
0.00% |
NOPAT Growth |
|
-258.98% |
-93.92% |
-16.75% |
16,893.19% |
50.58% |
-230.47% |
16.26% |
0.00% |
Net Income Growth |
|
-166.92% |
-89.80% |
-13.36% |
62,635.91% |
109.23% |
-264.09% |
46.50% |
0.00% |
EPS Growth |
|
-167.68% |
-89.51% |
1.96% |
65,950.00% |
107.06% |
-240.00% |
50.98% |
0.00% |
Operating Cash Flow Growth |
|
-73.70% |
-88.38% |
1,231.12% |
6,205.89% |
92.60% |
-230.59% |
-6.72% |
0.00% |
Free Cash Flow Firm Growth |
|
-119.56% |
-76.37% |
1,250.12% |
299.73% |
-41.05% |
-394.99% |
0.00% |
0.00% |
Invested Capital Growth |
|
-6.63% |
-35.48% |
-34.17% |
2,204.34% |
832.84% |
131.81% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
80.32% |
84.29% |
82.70% |
84.66% |
87.70% |
83.98% |
89.27% |
84.87% |
EBITDA Margin |
|
-36.94% |
22.88% |
73.75% |
80.94% |
-9.06% |
-135.91% |
-25.05% |
-82.51% |
Operating Margin |
|
-47.77% |
18.08% |
73.03% |
80.54% |
-17.08% |
-167.13% |
-42.21% |
-99.48% |
EBIT Margin |
|
-47.77% |
18.08% |
73.03% |
80.54% |
-17.08% |
-167.13% |
-42.28% |
-99.61% |
Profit (Net Income) Margin |
|
-24.18% |
24.36% |
54.50% |
54.24% |
3.15% |
-165.01% |
-37.83% |
-139.53% |
Tax Burden Percent |
|
98.17% |
78.43% |
72.83% |
68.41% |
-10.43% |
99.89% |
101.26% |
100.05% |
Interest Burden Percent |
|
51.56% |
171.80% |
102.46% |
98.45% |
176.94% |
98.84% |
88.36% |
140.01% |
Effective Tax Rate |
|
0.00% |
21.57% |
27.17% |
31.59% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-20.51% |
9.78% |
105.06% |
200.58% |
-25.94% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-22.10% |
7.06% |
102.06% |
211.59% |
-36.50% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
17.27% |
-5.09% |
-47.25% |
-46.67% |
27.60% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-3.24% |
4.69% |
57.81% |
153.91% |
1.67% |
-46.75% |
-18.02% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-13.65% |
52.91% |
146.27% |
17.22% |
-187.21% |
-685.42% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-5.58% |
3.03% |
63.17% |
166.73% |
-5.40% |
-24.80% |
-8.26% |
0.00% |
Return on Assets (ROA) |
|
-2.82% |
4.09% |
47.14% |
112.28% |
1.00% |
-24.49% |
-7.39% |
0.00% |
Return on Common Equity (ROCE) |
|
-3.24% |
4.69% |
57.81% |
153.91% |
1.67% |
-46.64% |
-17.90% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.43% |
4.60% |
47.04% |
86.54% |
1.11% |
-36.31% |
-18.08% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-952 |
599 |
9,850 |
11,833 |
-70 |
-143 |
-43 |
-52 |
NOPAT Margin |
|
-33.44% |
14.18% |
53.19% |
55.09% |
-11.96% |
-116.99% |
-29.55% |
-69.64% |
Net Nonoperating Expense Percent (NNEP) |
|
1.59% |
2.72% |
3.00% |
-11.01% |
10.56% |
-12.03% |
-5.12% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-4.36% |
2.59% |
43.80% |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
19.68% |
15.71% |
17.30% |
15.34% |
12.30% |
16.02% |
10.73% |
15.13% |
SG&A Expenses to Revenue |
|
19.31% |
12.96% |
2.78% |
1.46% |
19.49% |
41.90% |
20.64% |
38.18% |
R&D to Revenue |
|
81.94% |
46.69% |
8.88% |
5.00% |
133.73% |
208.56% |
112.12% |
138.80% |
Operating Expenses to Revenue |
|
128.10% |
66.22% |
9.66% |
4.12% |
104.79% |
250.46% |
131.48% |
184.35% |
Earnings before Interest and Taxes (EBIT) |
|
-1,360 |
764 |
13,525 |
17,298 |
-101 |
-204 |
-62 |
-74 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,052 |
967 |
13,657 |
17,383 |
-53 |
-166 |
-37 |
-61 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.57 |
10.89 |
0.60 |
0.49 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
4.64 |
12.36 |
0.74 |
0.74 |
0.00 |
Price to Revenue (P/Rev) |
|
0.01 |
0.01 |
0.00 |
2.86 |
30.97 |
2.74 |
1.03 |
2.03 |
Price to Earnings (P/E) |
|
0.00 |
0.02 |
0.00 |
5.28 |
982.61 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
1.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
4,046.07% |
27,222.64% |
18.96% |
0.10% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
5.28 |
34.77 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.78 |
28.96 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.45 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
5.05 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
59.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
58.80 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.09 |
0.03 |
0.05 |
0.01 |
0.18 |
0.15 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.17 |
0.14 |
0.00 |
0.00 |
Financial Leverage |
|
-0.78 |
-0.72 |
-0.46 |
-0.22 |
-0.76 |
-1.13 |
-1.54 |
0.00 |
Leverage Ratio |
|
1.15 |
1.15 |
1.23 |
1.37 |
1.67 |
1.91 |
2.44 |
0.00 |
Compound Leverage Factor |
|
0.59 |
1.97 |
1.26 |
1.35 |
2.96 |
1.89 |
2.15 |
0.00 |
Debt to Total Capital |
|
8.07% |
3.09% |
4.60% |
1.42% |
14.90% |
13.07% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
6.84% |
1.99% |
3.73% |
0.00% |
0.56% |
0.93% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
1.24% |
1.10% |
0.87% |
1.42% |
14.33% |
12.14% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.32% |
0.00% |
Common Equity to Total Capital |
|
91.93% |
96.91% |
95.40% |
98.58% |
85.10% |
86.93% |
99.37% |
0.00% |
Debt to EBITDA |
|
-1.68 |
0.74 |
0.08 |
0.01 |
-5.49 |
-0.50 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
7.93 |
-12.61 |
-1.01 |
-0.10 |
22.20 |
3.01 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.26 |
0.26 |
0.01 |
0.01 |
-5.29 |
-0.47 |
0.00 |
0.00 |
Debt to NOPAT |
|
-1.85 |
1.19 |
0.11 |
0.02 |
-4.16 |
-0.58 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
8.76 |
-20.35 |
-1.40 |
-0.15 |
16.82 |
3.50 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.28 |
0.42 |
0.02 |
0.02 |
-4.00 |
-0.54 |
0.00 |
0.00 |
Altman Z-Score |
|
1.99 |
2.38 |
4.65 |
14.41 |
9.86 |
0.61 |
0.72 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
0.63% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
7.45 |
9.43 |
7.43 |
4.33 |
2.75 |
4.05 |
3.56 |
0.00 |
Quick Ratio |
|
4.45 |
6.67 |
7.12 |
4.04 |
2.27 |
3.84 |
3.41 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-634 |
3,240 |
13,714 |
1,016 |
-509 |
-361 |
122 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
3,812.93% |
577.73% |
-16.03% |
-279.18% |
-201.66% |
-274.81% |
Free Cash Flow to Firm to Interest Expense |
|
-22.35 |
122.56 |
678.26 |
2.94 |
-6.40 |
-160.64 |
60.37 |
0.00 |
Operating Cash Flow to Interest Expense |
|
14.44 |
58.92 |
662.93 |
2.92 |
-0.21 |
-99.25 |
-33.28 |
-1.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
28.59 |
283.77 |
645.54 |
2.41 |
-1.50 |
-134.80 |
-49.79 |
-2.69 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.17 |
0.86 |
2.07 |
0.32 |
0.15 |
0.20 |
0.00 |
Accounts Receivable Turnover |
|
1.46 |
0.84 |
1.71 |
3.02 |
5.47 |
6.96 |
6.74 |
0.00 |
Inventory Turnover |
|
1.63 |
1.53 |
6.17 |
10.19 |
1.58 |
1.97 |
2.36 |
0.00 |
Fixed Asset Turnover |
|
3.15 |
5.67 |
36.43 |
66.88 |
3.09 |
1.35 |
1.93 |
0.00 |
Accounts Payable Turnover |
|
1.34 |
2.18 |
16.04 |
21.53 |
0.98 |
0.55 |
0.33 |
0.00 |
Days Sales Outstanding (DSO) |
|
249.94 |
433.25 |
213.44 |
120.79 |
66.77 |
52.48 |
54.18 |
0.00 |
Days Inventory Outstanding (DIO) |
|
224.40 |
238.19 |
59.18 |
35.83 |
230.41 |
184.87 |
154.35 |
0.00 |
Days Payable Outstanding (DPO) |
|
271.41 |
167.77 |
22.75 |
16.95 |
372.79 |
661.26 |
1,112.36 |
0.00 |
Cash Conversion Cycle (CCC) |
|
202.92 |
503.67 |
249.87 |
139.68 |
-75.61 |
-423.92 |
-903.83 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,485 |
4,803 |
7,444 |
11,308 |
491 |
53 |
-165 |
0.00 |
Invested Capital Turnover |
|
0.61 |
0.69 |
1.98 |
3.64 |
2.17 |
-2.16 |
-1.77 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-318 |
-2,641 |
-3,864 |
10,817 |
438 |
218 |
-165 |
0.00 |
Enterprise Value (EV) |
|
-8,313 |
-12,163 |
-13,772 |
59,729 |
17,060 |
-165 |
-320 |
0.00 |
Market Capitalization |
|
27 |
25 |
37 |
61,450 |
18,245 |
334 |
150 |
150 |
Book Value per Share |
|
$84.52 |
$92.93 |
$86.93 |
$0.06 |
$0.01 |
$55.38 |
$30.46 |
$0.00 |
Tangible Book Value per Share |
|
$79.42 |
$87.58 |
$85.98 |
$0.05 |
$0.01 |
$45.35 |
$20.39 |
$0.00 |
Total Capital |
|
21,857 |
23,110 |
22,490 |
13,656 |
1,969 |
637 |
307 |
0.00 |
Total Debt |
|
1,765 |
713 |
1,035 |
194 |
293 |
83 |
0.00 |
0.00 |
Total Long-Term Debt |
|
271 |
254 |
195 |
194 |
282 |
77 |
0.00 |
0.00 |
Net Debt |
|
-8,340 |
-12,189 |
-13,809 |
-1,722 |
-1,185 |
-499 |
-471 |
0.00 |
Capital Expenditures (CapEx) |
|
-401 |
-5,945 |
352 |
174 |
103 |
80 |
33 |
23 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8,241 |
6,868 |
6,292 |
11,203 |
-171 |
-103 |
-101 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
18,346 |
19,770 |
21,136 |
13,118 |
1,307 |
480 |
369 |
0.00 |
Net Working Capital (NWC) |
|
16,852 |
19,311 |
20,296 |
13,118 |
1,296 |
474 |
369 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-264 |
-430 |
-243 |
184 |
-89 |
59 |
12 |
52 |
Net Nonoperating Obligations (NNO) |
|
-15,608 |
-17,593 |
-14,011 |
-2,153 |
-1,185 |
-501 |
-472 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
308 |
203 |
132 |
85 |
47 |
38 |
25 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
289.40% |
162.56% |
33.98% |
52.16% |
-29.07% |
-84.56% |
-69.49% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
644.24% |
467.98% |
114.13% |
61.08% |
221.85% |
393.48% |
253.06% |
0.00% |
Net Working Capital to Revenue |
|
591.77% |
457.10% |
109.59% |
61.08% |
219.97% |
388.59% |
253.06% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.87) |
$3.87 |
$38.78 |
$0.00 |
$0.06 |
($0.85) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
239.97M |
237.73M |
240.99M |
0.00 |
241.52B |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($2.87) |
$3.83 |
$37.77 |
$0.00 |
$0.06 |
($0.85) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
239.97M |
237.73M |
240.99M |
0.00 |
241.52B |
0.00 |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.06 |
($0.85) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
239.97M |
237.73M |
240.99M |
0.00 |
241.52B |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-952 |
599 |
9,850 |
11,833 |
-70 |
-143 |
-43 |
-52 |
Normalized NOPAT Margin |
|
-33.44% |
14.18% |
53.19% |
55.09% |
-11.96% |
-116.99% |
-29.55% |
-69.64% |
Pre Tax Income Margin |
|
-24.63% |
31.06% |
74.83% |
79.29% |
-30.23% |
-165.19% |
-37.36% |
-139.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-47.97 |
28.89 |
668.93 |
50.09 |
-1.27 |
-90.75 |
-30.49 |
-2.30 |
NOPAT to Interest Expense |
|
-33.58 |
22.66 |
487.18 |
34.27 |
-0.89 |
-63.53 |
-21.31 |
-1.61 |
EBIT Less CapEx to Interest Expense |
|
-33.82 |
253.74 |
651.54 |
49.59 |
-2.56 |
-126.30 |
-46.99 |
-3.02 |
NOPAT Less CapEx to Interest Expense |
|
-19.43 |
247.51 |
469.79 |
33.76 |
-2.18 |
-99.08 |
-37.81 |
-2.32 |
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% |