| Growth Metrics |
- |
- |
- |
| Revenue Growth |
-23.52% |
-24.05% |
1,701.69% |
| EBITDA Growth |
-37.34% |
-37.03% |
41.58% |
| EBIT Growth |
-38.38% |
-36.41% |
42.66% |
| NOPAT Growth |
-38.00% |
-12.79% |
67.50% |
| Net Income Growth |
-42.34% |
-30.60% |
44.66% |
| EPS Growth |
-14.76% |
28.64% |
68.37% |
| Operating Cash Flow Growth |
-10.38% |
-25.25% |
40.22% |
| Free Cash Flow Firm Growth |
6.26% |
-5.08% |
-38.99% |
| Invested Capital Growth |
-415.85% |
-230.01% |
335.87% |
| Revenue Q/Q Growth |
-35.11% |
-4.57% |
64.30% |
| EBITDA Q/Q Growth |
-12.02% |
-6.54% |
21.79% |
| EBIT Q/Q Growth |
-10.43% |
-7.54% |
21.93% |
| NOPAT Q/Q Growth |
-10.43% |
-9.93% |
53.61% |
| Net Income Q/Q Growth |
-9.36% |
-5.92% |
22.68% |
| EPS Q/Q Growth |
-13.81% |
11.18% |
29.55% |
| Operating Cash Flow Q/Q Growth |
-5.63% |
-2.69% |
27.74% |
| Free Cash Flow Firm Q/Q Growth |
-3.84% |
-3.01% |
-45.57% |
| Invested Capital Q/Q Growth |
34.01% |
-12.68% |
553.46% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
74.77% |
69.25% |
83.37% |
| EBITDA Margin |
-1,211.95% |
-2,186.73% |
-70.90% |
| Operating Margin |
-1,245.05% |
-1,849.01% |
-33.36% |
| EBIT Margin |
-1,245.05% |
-2,236.32% |
-71.18% |
| Profit (Net Income) Margin |
-1,342.70% |
-2,308.86% |
-70.92% |
| Tax Burden Percent |
99.92% |
100.12% |
100.11% |
| Interest Burden Percent |
107.93% |
103.12% |
99.53% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-194.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-147.60% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
131.99% |
| Return on Equity (ROE) |
-1,198.36% |
-961.44% |
-62.44% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-198.39% |
| Operating Return on Assets (OROA) |
-132.79% |
-163.54% |
-45.97% |
| Return on Assets (ROA) |
-143.21% |
-168.85% |
-45.81% |
| Return on Common Equity (ROCE) |
-1,198.36% |
-961.44% |
-62.44% |
| Return on Equity Simple (ROE_SIMPLE) |
623.11% |
-302.20% |
-38.38% |
| Net Operating Profit after Tax (NOPAT) |
-24 |
-27 |
-8.69 |
| NOPAT Margin |
-871.54% |
-1,294.31% |
-23.35% |
| Net Nonoperating Expense Percent (NNEP) |
-343.69% |
-226.64% |
-46.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-103.09% |
-12.64% |
| Cost of Revenue to Revenue |
25.23% |
30.75% |
16.63% |
| SG&A Expenses to Revenue |
636.37% |
1,070.70% |
79.43% |
| R&D to Revenue |
683.45% |
847.55% |
37.29% |
| Operating Expenses to Revenue |
1,319.82% |
1,918.26% |
116.72% |
| Earnings before Interest and Taxes (EBIT) |
-34 |
-46 |
-26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-33 |
-45 |
-26 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
5.81 |
5.60 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
5.81 |
5.60 |
| Price to Revenue (P/Rev) |
11.38 |
44.41 |
10.35 |
| 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 |
21.38 |
| Enterprise Value to Revenue (EV/Rev) |
12.81 |
33.59 |
8.92 |
| 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 |
-2.68 |
0.64 |
0.00 |
| Long-Term Debt to Equity |
-1.34 |
0.00 |
0.00 |
| Financial Leverage |
-1.22 |
-1.86 |
-0.89 |
| Leverage Ratio |
8.37 |
5.69 |
1.36 |
| Compound Leverage Factor |
9.03 |
5.87 |
1.36 |
| Debt to Total Capital |
159.61% |
39.15% |
0.00% |
| Short-Term Debt to Total Capital |
79.83% |
39.15% |
0.00% |
| Long-Term Debt to Total Capital |
79.78% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-59.61% |
60.85% |
100.00% |
| Debt to EBITDA |
-0.48 |
-0.22 |
0.00 |
| Net Debt to EBITDA |
-0.12 |
0.50 |
0.00 |
| Long-Term Debt to EBITDA |
-0.24 |
0.00 |
0.00 |
| Debt to NOPAT |
-0.66 |
-0.38 |
0.00 |
| Net Debt to NOPAT |
-0.16 |
0.84 |
0.00 |
| Long-Term Debt to NOPAT |
-0.33 |
0.00 |
0.00 |
| Altman Z-Score |
-41.08 |
-19.16 |
20.14 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.10 |
2.26 |
12.01 |
| Quick Ratio |
0.55 |
1.99 |
10.44 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-21 |
-22 |
-31 |
| Operating Cash Flow to CapEx |
-11,937.80% |
-53,881.03% |
-3,341.86% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.11 |
0.07 |
0.65 |
| Accounts Receivable Turnover |
13.26 |
6.80 |
6.68 |
| Inventory Turnover |
0.40 |
0.24 |
1.21 |
| Fixed Asset Turnover |
1.96 |
1.49 |
23.68 |
| Accounts Payable Turnover |
0.52 |
0.42 |
6.27 |
| Days Sales Outstanding (DSO) |
27.52 |
53.65 |
54.60 |
| Days Inventory Outstanding (DIO) |
907.18 |
1,528.98 |
302.45 |
| Days Payable Outstanding (DPO) |
706.59 |
870.83 |
58.19 |
| Cash Conversion Cycle (CCC) |
228.11 |
711.79 |
298.86 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-1.99 |
-6.58 |
16 |
| Invested Capital Turnover |
-3.99 |
-0.48 |
8.33 |
| Increase / (Decrease) in Invested Capital |
-2.62 |
-4.58 |
22 |
| Enterprise Value (EV) |
35 |
69 |
332 |
| Market Capitalization |
31 |
92 |
385 |
| Book Value per Share |
($0.68) |
$0.72 |
$2.15 |
| Tangible Book Value per Share |
($0.68) |
$0.72 |
$2.15 |
| Total Capital |
9.83 |
26 |
69 |
| Total Debt |
16 |
10 |
0.00 |
| Total Long-Term Debt |
7.84 |
0.00 |
0.00 |
| Net Debt |
3.87 |
-22 |
-53 |
| Capital Expenditures (CapEx) |
0.21 |
0.06 |
0.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.56 |
-1.64 |
14 |
| Debt-free Net Working Capital (DFNWC) |
9.27 |
31 |
68 |
| Net Working Capital (NWC) |
1.42 |
21 |
68 |
| Net Nonoperating Expense (NNE) |
13 |
21 |
18 |
| Net Nonoperating Obligations (NNO) |
3.87 |
-22 |
-53 |
| Total Depreciation and Amortization (D&A) |
0.90 |
1.02 |
0.10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-94.01% |
-79.61% |
38.66% |
| Debt-free Net Working Capital to Revenue |
340.79% |
1,494.43% |
181.74% |
| Net Working Capital to Revenue |
52.23% |
1,002.91% |
181.74% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($4.12) |
($2.94) |
($0.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
8.86M |
16.23M |
28.51M |
| Adjusted Diluted Earnings per Share |
($4.12) |
($2.94) |
($0.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
8.86M |
16.23M |
28.51M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
10.06M |
24.56M |
33.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-24 |
-27 |
-8.69 |
| Normalized NOPAT Margin |
-871.54% |
-1,294.31% |
-23.35% |
| Pre Tax Income Margin |
-1,343.80% |
-2,306.00% |
-70.84% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |