| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-129.77% |
-64.10% |
0.87% |
0.00% |
-38.62% |
-30.00% |
-54.83% |
| EBIT Growth |
|
0.00% |
-129.76% |
-64.15% |
0.00% |
0.00% |
-39.36% |
-29.83% |
-54.27% |
| NOPAT Growth |
|
0.00% |
-132.46% |
-63.62% |
0.00% |
0.00% |
-39.89% |
-29.52% |
-54.98% |
| Net Income Growth |
|
0.00% |
-132.13% |
-61.82% |
0.00% |
0.00% |
-34.60% |
-22.93% |
-59.58% |
| EPS Growth |
|
0.00% |
-19.38% |
20.78% |
0.00% |
0.00% |
-19.58% |
-9.94% |
-45.21% |
| Operating Cash Flow Growth |
|
0.00% |
-86.91% |
-56.17% |
0.00% |
0.00% |
-77.35% |
-13.83% |
-75.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-84.94% |
-2.94% |
0.00% |
0.00% |
-19.40% |
-63.53% |
| Invested Capital Growth |
|
0.00% |
-1,451,239.29% |
-33.28% |
0.00% |
0.00% |
41.49% |
-25.43% |
62.95% |
| 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% |
-23.71% |
31.72% |
0.00% |
0.00% |
-6.98% |
-7.23% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-23.76% |
31.12% |
0.00% |
0.00% |
-7.41% |
-7.17% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-24.13% |
30.32% |
0.00% |
0.00% |
-6.25% |
-8.13% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-22.75% |
30.64% |
0.00% |
0.00% |
-6.53% |
-8.13% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
31.46% |
-5.17% |
0.00% |
0.00% |
-2.17% |
-5.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-24.21% |
-56.17% |
26.81% |
0.00% |
-13.81% |
-1.86% |
-15.68% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
24.92% |
0.00% |
0.00% |
0.00% |
-16.33% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.79% |
0.00% |
0.00% |
-51.88% |
70.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.07% |
100.15% |
99.67% |
99.67% |
99.95% |
100.00% |
100.22% |
100.22% |
| Interest Burden Percent |
|
100.00% |
100.95% |
100.00% |
100.00% |
100.00% |
96.53% |
91.21% |
94.35% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-116,483.38% |
-141.11% |
-44.25% |
-27.44% |
-33.36% |
-50.69% |
-52.91% |
-62.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-116,483.38% |
-141.11% |
-44.25% |
-27.44% |
-33.36% |
-50.69% |
-52.91% |
-62.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-70.57% |
-27.44% |
0.00% |
-33.36% |
-58.20% |
-41.98% |
-58.50% |
| Net Operating Profit after Tax (NOPAT) |
|
-20 |
-46 |
-76 |
-76 |
-109 |
-153 |
-198 |
-307 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-34,806.00% |
-40.03% |
-12.68% |
-7.93% |
-9.62% |
-13.37% |
-12.14% |
-15.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-19.33% |
- |
- |
- |
-43.35% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-29 |
-66 |
-108 |
-108 |
-157 |
-219 |
-284 |
-438 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-29 |
-66 |
-108 |
-107 |
-157 |
-217 |
-282 |
-437 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4,072.99 |
9.34 |
4.01 |
4.01 |
1.37 |
5.57 |
7.60 |
4.10 |
| Price to Tangible Book Value (P/TBV) |
|
4,072.99 |
9.34 |
4.01 |
4.01 |
1.37 |
5.57 |
7.60 |
4.10 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
12.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.02 |
-1.07 |
-1.03 |
-1.02 |
-1.05 |
-1.05 |
-1.03 |
-1.02 |
| Leverage Ratio |
|
16.50 |
1.17 |
1.07 |
1.05 |
1.10 |
1.11 |
1.09 |
1.09 |
| Compound Leverage Factor |
|
16.50 |
1.18 |
1.07 |
1.05 |
1.10 |
1.07 |
1.00 |
1.03 |
| Debt to Total Capital |
|
92.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
92.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
7.56% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-75.33 |
32.30 |
44.48 |
44.48 |
7.53 |
25.30 |
55.92 |
22.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.85 |
7.12 |
21.79 |
21.79 |
11.52 |
9.34 |
13.70 |
11.16 |
| Quick Ratio |
|
0.85 |
6.57 |
21.35 |
21.32 |
11.37 |
8.71 |
13.18 |
10.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-40 |
-74 |
-76 |
0.00 |
-163 |
-194 |
-318 |
| Operating Cash Flow to CapEx |
|
-54,898.08% |
-172,119.35% |
-39,679.52% |
-39,679.52% |
-41,776.38% |
-95,529.44% |
-59,507.50% |
-49,522.27% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-63.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-85.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-85.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.00 |
-6.50 |
-8.67 |
-8.67 |
-24 |
-14 |
-18 |
-6.52 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-6.50 |
-2.16 |
0.00 |
0.00 |
9.95 |
-3.57 |
11 |
| Enterprise Value (EV) |
|
100 |
778 |
1,171 |
1,171 |
148 |
1,644 |
4,059 |
2,189 |
| Market Capitalization |
|
100 |
879 |
1,571 |
1,571 |
641 |
2,020 |
4,694 |
2,903 |
| Book Value per Share |
|
$0.00 |
$1.67 |
$4.00 |
$4.00 |
$4.04 |
$2.78 |
$4.25 |
$4.16 |
| Tangible Book Value per Share |
|
$0.00 |
$1.67 |
$4.00 |
$4.00 |
$4.04 |
$2.78 |
$4.25 |
$4.16 |
| Total Capital |
|
0.32 |
94 |
391 |
391 |
470 |
362 |
618 |
707 |
| Total Debt |
|
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.03 |
-101 |
-400 |
-400 |
-494 |
-377 |
-635 |
-714 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.03 |
0.21 |
0.21 |
0.25 |
0.20 |
0.36 |
0.76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.08 |
-6.81 |
-9.91 |
-9.91 |
-25 |
-15 |
-18 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
0.24 |
94 |
390 |
390 |
468 |
361 |
617 |
699 |
| Net Working Capital (NWC) |
|
-0.06 |
94 |
390 |
390 |
468 |
361 |
617 |
699 |
| Net Nonoperating Expense (NNE) |
|
8.70 |
20 |
32 |
32 |
48 |
58 |
61 |
107 |
| Net Nonoperating Obligations (NNO) |
|
-0.03 |
-101 |
-400 |
-400 |
-494 |
-377 |
-635 |
-714 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.02 |
0.07 |
1.00 |
0.13 |
1.32 |
1.36 |
0.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.22) |
($1.22) |
($1.43) |
($1.71) |
($1.88) |
($2.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
97.98M |
97.98M |
109.68M |
123.08M |
138.10M |
151.57M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.22) |
($1.22) |
($1.43) |
($1.71) |
($1.88) |
($2.73) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
97.98M |
97.98M |
109.68M |
123.08M |
138.10M |
151.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.22) |
($1.22) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
87.76M |
87.76M |
116.51M |
130.41M |
146.05M |
170.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-46 |
-76 |
-76 |
-109 |
-153 |
-198 |
-307 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-105.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-74.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-105.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-74.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.82% |
-4.68% |
-1.15% |
-1.15% |
0.00% |
-0.13% |
-2.32% |
-0.08% |