| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
4,154.10% |
19.66% |
| EBITDA Growth |
0.00% |
214,464.24% |
87.27% |
45.51% |
| EBIT Growth |
0.00% |
187,758.16% |
-51.64% |
-48.87% |
| NOPAT Growth |
0.00% |
0.00% |
46.25% |
-117.25% |
| Net Income Growth |
0.00% |
-36,387.56% |
33.99% |
-73.16% |
| EPS Growth |
0.00% |
0.00% |
37.50% |
-40.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-350.59% |
7.14% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
48.54% |
-248.26% |
| Invested Capital Growth |
0.00% |
104.25% |
26.06% |
76.98% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
49.27% |
-0.79% |
| EBITDA Q/Q Growth |
0.00% |
151.37% |
74.25% |
64.39% |
| EBIT Q/Q Growth |
0.00% |
120.06% |
662.13% |
157.95% |
| NOPAT Q/Q Growth |
0.00% |
-262.44% |
76.36% |
4.12% |
| Net Income Q/Q Growth |
0.00% |
-337.38% |
70.71% |
13.41% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-61.51% |
17.79% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-115.63% |
0.77% |
| Invested Capital Q/Q Growth |
0.00% |
-9.22% |
21.01% |
10.67% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
90.45% |
68.75% |
63.16% |
| EBITDA Margin |
0.00% |
1,361.15% |
59.92% |
72.86% |
| Operating Margin |
0.00% |
-1,232.17% |
-15.57% |
-28.27% |
| EBIT Margin |
0.00% |
1,191.57% |
13.54% |
5.79% |
| Profit (Net Income) Margin |
0.00% |
-1,285.91% |
-19.95% |
-28.87% |
| Tax Burden Percent |
-1,328.26% |
104.94% |
116.06% |
100.72% |
| Interest Burden Percent |
-41.79% |
-102.83% |
-126.92% |
-495.33% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-11.98% |
-4.24% |
-5.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-2.06% |
9.45% |
12.94% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.77% |
-1.94% |
-1.64% |
| Return on Equity (ROE) |
-0.04% |
-11.22% |
-6.18% |
-7.61% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-80.51% |
-27.30% |
-61.56% |
| Operating Return on Assets (OROA) |
0.00% |
9.37% |
3.55% |
1.26% |
| Return on Assets (ROA) |
0.00% |
-10.11% |
-5.24% |
-6.28% |
| Return on Common Equity (ROCE) |
-0.03% |
-11.22% |
-6.18% |
-7.61% |
| Return on Equity Simple (ROE_SIMPLE) |
-0.03% |
-11.39% |
-5.25% |
-6.55% |
| Net Operating Profit after Tax (NOPAT) |
0.00 |
-26 |
-14 |
-31 |
| NOPAT Margin |
0.00% |
-862.52% |
-10.90% |
-19.79% |
| Net Nonoperating Expense Percent (NNEP) |
-0.05% |
-9.92% |
-13.70% |
-18.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-2.87% |
-4.28% |
| Cost of Revenue to Revenue |
0.00% |
9.55% |
31.25% |
36.84% |
| SG&A Expenses to Revenue |
0.00% |
2,332.43% |
65.94% |
60.45% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
2,524.70% |
111.68% |
126.71% |
| Earnings before Interest and Taxes (EBIT) |
-0.02 |
36 |
17 |
8.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.02 |
41 |
77 |
113 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.60 |
0.40 |
2.14 |
2.37 |
| Price to Tangible Book Value (P/TBV) |
0.60 |
0.40 |
2.18 |
2.40 |
| Price to Revenue (P/Rev) |
0.00 |
45.64 |
8.14 |
10.44 |
| Price to Earnings (P/E) |
26,520.99 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.03 |
0.30 |
2.51 |
2.42 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
29.37 |
7.20 |
10.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.16 |
12.02 |
14.09 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.47 |
53.17 |
177.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.05 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.59 |
-0.37 |
-0.20 |
-0.13 |
| Leverage Ratio |
1.00 |
1.11 |
1.18 |
1.21 |
| Compound Leverage Factor |
-0.42 |
-1.14 |
-1.50 |
-6.00 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
4.53% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
4.53% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
95.47% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.29 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-0.24 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-1.06 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.89 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
202.08 |
1.04 |
8.69 |
5.55 |
| Noncontrolling Interest Sharing Ratio |
32.39% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
448.22 |
1.18 |
4.60 |
1.28 |
| Quick Ratio |
420.52 |
0.33 |
2.57 |
0.06 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-176 |
-91 |
-315 |
| Operating Cash Flow to CapEx |
0.00% |
-52.53% |
-446.34% |
-62.10% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-1,284.61 |
-45.31 |
-184.66 |
| Operating Cash Flow to Interest Expense |
0.00 |
-152.66 |
-47.14 |
-51.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-443.28 |
-57.71 |
-133.74 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.01 |
0.26 |
0.22 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
125.01 |
87.03 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.03 |
0.59 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.03 |
3.38 |
3.90 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
2.92 |
4.19 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
11,082.78 |
108.06 |
93.66 |
| Cash Conversion Cycle (CCC) |
0.00 |
-11,082.78 |
-105.14 |
-89.47 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
144 |
293 |
370 |
655 |
| Invested Capital Turnover |
0.00 |
0.01 |
0.39 |
0.30 |
| Increase / (Decrease) in Invested Capital |
0.00 |
150 |
76 |
285 |
| Enterprise Value (EV) |
3.87 |
89 |
930 |
1,587 |
| Market Capitalization |
214 |
139 |
1,052 |
1,614 |
| Book Value per Share |
$16.46 |
$1.39 |
$1.93 |
$1.96 |
| Tangible Book Value per Share |
$16.46 |
$1.38 |
$1.90 |
$1.94 |
| Total Capital |
354 |
343 |
491 |
714 |
| Total Debt |
0.00 |
0.00 |
0.00 |
32 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-210 |
-49 |
-121 |
-27 |
| Capital Expenditures (CapEx) |
0.00 |
40 |
21 |
141 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
13 |
-4.52 |
36 |
63 |
| Debt-free Net Working Capital (DFNWC) |
223 |
7.41 |
122 |
69 |
| Net Working Capital (NWC) |
223 |
7.41 |
122 |
36 |
| Net Nonoperating Expense (NNE) |
0.11 |
13 |
12 |
14 |
| Net Nonoperating Obligations (NNO) |
-210 |
-49 |
-121 |
-27 |
| Total Depreciation and Amortization (D&A) |
0.00 |
5.15 |
60 |
104 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-148.77% |
27.55% |
40.86% |
| Debt-free Net Working Capital to Revenue |
0.00% |
243.96% |
94.20% |
44.47% |
| Net Working Capital to Revenue |
0.00% |
243.96% |
94.20% |
23.56% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.16) |
($0.10) |
($0.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
4.48M |
248.23M |
252.44M |
323.10M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.16) |
($0.10) |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
4.48M |
248.23M |
252.44M |
323.10M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
21.21M |
248.63M |
296.49M |
361.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.00 |
-25 |
-14 |
-31 |
| Normalized NOPAT Margin |
0.00% |
-828.71% |
-10.90% |
-19.79% |
| Pre Tax Income Margin |
0.00% |
-1,225.32% |
-17.19% |
-28.67% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
264.15 |
8.75 |
5.24 |
| NOPAT to Interest Expense |
0.00 |
-191.20 |
-7.04 |
-17.91 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-26.47 |
-1.81 |
-77.27 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-481.82 |
-17.61 |
-100.41 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-7.91% |
-28.34% |
-69.74% |