Growth Metrics |
- |
- |
- |
Revenue Growth |
-5.97% |
11.14% |
12.09% |
EBITDA Growth |
-97.31% |
28.35% |
-85.36% |
EBIT Growth |
-91.97% |
30.14% |
-77.34% |
NOPAT Growth |
-94.30% |
24.66% |
-80.25% |
Net Income Growth |
-84.86% |
30.77% |
-75.04% |
EPS Growth |
-27.47% |
33.58% |
-34.98% |
Operating Cash Flow Growth |
-6,832.05% |
102.88% |
-29.76% |
Free Cash Flow Firm Growth |
-3,610.32% |
107.26% |
-42.46% |
Invested Capital Growth |
46.73% |
-658.09% |
-192.68% |
Revenue Q/Q Growth |
-5.34% |
8.22% |
-2.38% |
EBITDA Q/Q Growth |
-26.37% |
29.20% |
-36.36% |
EBIT Q/Q Growth |
-26.36% |
29.61% |
-33.79% |
NOPAT Q/Q Growth |
-24.69% |
26.73% |
-34.74% |
Net Income Q/Q Growth |
-26.36% |
29.31% |
-30.70% |
EPS Q/Q Growth |
-16.58% |
30.27% |
-30.48% |
Operating Cash Flow Q/Q Growth |
-11.23% |
-84.87% |
5.91% |
Free Cash Flow Firm Q/Q Growth |
-6.60% |
-84.60% |
15.03% |
Invested Capital Q/Q Growth |
1.84% |
16.33% |
-145.85% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
79.89% |
EBITDA Margin |
-312.39% |
-148.88% |
-230.94% |
Operating Margin |
-337.06% |
-163.13% |
-240.65% |
EBIT Margin |
-302.19% |
-148.02% |
-235.50% |
Profit (Net Income) Margin |
-302.43% |
-153.84% |
-246.97% |
Tax Burden Percent |
100.07% |
100.12% |
100.00% |
Interest Burden Percent |
100.01% |
103.81% |
104.87% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-20,634.88% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-20,611.67% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
20,562.04% |
Return on Equity (ROE) |
-43.42% |
-39.04% |
-72.84% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-33.81% |
-25.44% |
-43.95% |
Return on Assets (ROA) |
-33.83% |
-26.44% |
-46.09% |
Return on Common Equity (ROCE) |
-43.42% |
-39.04% |
-72.84% |
Return on Equity Simple (ROE_SIMPLE) |
-38.89% |
-26.58% |
-106.11% |
Net Operating Profit after Tax (NOPAT) |
-102 |
-53 |
-70 |
NOPAT Margin |
-235.94% |
-114.19% |
-168.45% |
Net Nonoperating Expense Percent (NNEP) |
-8.19% |
-8.37% |
-23.21% |
Return On Investment Capital (ROIC_SIMPLE) |
-30.34% |
-19.73% |
- |
Cost of Revenue to Revenue |
0.00% |
0.00% |
20.11% |
SG&A Expenses to Revenue |
120.99% |
87.14% |
84.09% |
R&D to Revenue |
307.18% |
140.51% |
119.90% |
Operating Expenses to Revenue |
437.06% |
263.13% |
320.54% |
Earnings before Interest and Taxes (EBIT) |
-131 |
-68 |
-98 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-135 |
-69 |
-96 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.51 |
3.06 |
1.24 |
Price to Tangible Book Value (P/TBV) |
1.51 |
3.06 |
1.24 |
Price to Revenue (P/Rev) |
11.75 |
17.73 |
2.88 |
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 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
3.18 |
10.54 |
0.35 |
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 |
258.64 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
128.56 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.41 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.30 |
Financial Leverage |
-1.17 |
-1.20 |
-1.00 |
Leverage Ratio |
1.28 |
1.48 |
1.58 |
Compound Leverage Factor |
1.28 |
1.53 |
1.66 |
Debt to Total Capital |
0.00% |
0.00% |
29.22% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
7.69% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
21.53% |
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 |
100.00% |
100.00% |
70.78% |
Debt to EBITDA |
0.00 |
0.00 |
-0.42 |
Net Debt to EBITDA |
0.00 |
0.00 |
1.10 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
-0.31 |
Debt to NOPAT |
0.00 |
0.00 |
-0.57 |
Net Debt to NOPAT |
0.00 |
0.00 |
1.50 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
-0.42 |
Altman Z-Score |
0.83 |
3.03 |
-4.99 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
7.81 |
5.45 |
5.00 |
Quick Ratio |
7.57 |
5.25 |
4.63 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-132 |
3.77 |
-52 |
Operating Cash Flow to CapEx |
-3,115.15% |
53.83% |
-3,023.49% |
Free Cash Flow to Firm to Interest Expense |
-9,458.06 |
1.45 |
-10.94 |
Operating Cash Flow to Interest Expense |
-9,016.14 |
0.72 |
-13.69 |
Operating Cash Flow Less CapEx to Interest Expense |
-9,305.57 |
-0.62 |
-14.14 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.11 |
0.17 |
0.19 |
Accounts Receivable Turnover |
61.29 |
5.64 |
2.45 |
Inventory Turnover |
0.00 |
0.00 |
2.56 |
Fixed Asset Turnover |
6.45 |
13.92 |
45.10 |
Accounts Payable Turnover |
0.00 |
0.00 |
1.25 |
Days Sales Outstanding (DSO) |
5.96 |
64.67 |
149.23 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
142.52 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
291.61 |
Cash Conversion Cycle (CCC) |
5.96 |
64.67 |
0.14 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
-35 |
-65 |
-8.56 |
Invested Capital Turnover |
-0.87 |
-1.25 |
122.50 |
Increase / (Decrease) in Invested Capital |
30 |
-56 |
-18 |
Enterprise Value (EV) |
138 |
485 |
15 |
Market Capitalization |
508 |
816 |
119 |
Book Value per Share |
$4.93 |
$7.54 |
$2.83 |
Tangible Book Value per Share |
$4.93 |
$7.54 |
$2.83 |
Total Capital |
337 |
266 |
136 |
Total Debt |
0.00 |
0.00 |
40 |
Total Long-Term Debt |
0.00 |
0.00 |
29 |
Net Debt |
-371 |
-331 |
-105 |
Capital Expenditures (CapEx) |
4.05 |
3.48 |
2.15 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-37 |
-50 |
4.19 |
Debt-free Net Working Capital (DFNWC) |
334 |
282 |
149 |
Net Working Capital (NWC) |
334 |
282 |
138 |
Net Nonoperating Expense (NNE) |
29 |
18 |
33 |
Net Nonoperating Obligations (NNO) |
-371 |
-331 |
-105 |
Total Depreciation and Amortization (D&A) |
-4.41 |
-0.39 |
1.89 |
Debt-free, Cash-free Net Working Capital to Revenue |
-84.71% |
-107.59% |
10.11% |
Debt-free Net Working Capital to Revenue |
772.44% |
611.80% |
359.26% |
Net Working Capital to Revenue |
772.44% |
611.80% |
333.96% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.32) |
($1.82) |
($2.74) |
Adjusted Weighted Average Basic Shares Outstanding |
56.30M |
38.90M |
37.32M |
Adjusted Diluted Earnings per Share |
($2.32) |
($1.82) |
($2.74) |
Adjusted Weighted Average Diluted Shares Outstanding |
56.30M |
38.90M |
37.32M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
68.73M |
49.83M |
34.30M |
Normalized Net Operating Profit after Tax (NOPAT) |
-102 |
-53 |
-55 |
Normalized NOPAT Margin |
-235.94% |
-114.19% |
-133.46% |
Pre Tax Income Margin |
-302.22% |
-153.66% |
-246.97% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-9,340.43 |
-26.26 |
-20.54 |
NOPAT to Interest Expense |
-7,292.70 |
-20.26 |
-14.69 |
EBIT Less CapEx to Interest Expense |
-9,629.86 |
-27.60 |
-20.99 |
NOPAT Less CapEx to Interest Expense |
-7,582.13 |
-21.60 |
-15.14 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-0.51% |
-0.64% |
-0.59% |