| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
23.30% |
10.43% |
550.26% |
| EBITDA Growth |
0.00% |
18.94% |
-25.22% |
-61.83% |
| EBIT Growth |
0.00% |
18.94% |
-25.22% |
-61.83% |
| NOPAT Growth |
0.00% |
18.94% |
-25.22% |
-61.83% |
| Net Income Growth |
0.00% |
18.94% |
-25.22% |
-61.83% |
| EPS Growth |
0.00% |
31.25% |
9.09% |
-20.00% |
| Operating Cash Flow Growth |
0.00% |
30.81% |
359.02% |
-5.33% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-16.28% |
-83.87% |
| Invested Capital Growth |
0.00% |
0.00% |
104.91% |
111.28% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
-1,992.68% |
-441.50% |
-628.65% |
-178.10% |
| EBITDA Margin |
-5,366.29% |
-3,527.98% |
-4,000.46% |
-995.56% |
| Operating Margin |
-5,366.29% |
-3,527.98% |
-4,000.46% |
-995.56% |
| EBIT Margin |
-5,366.29% |
-3,527.98% |
-4,000.46% |
-995.56% |
| Profit (Net Income) Margin |
-5,366.29% |
-3,527.98% |
-4,000.46% |
-995.56% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-254.39% |
-104.47% |
-80.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-158.91% |
-73.72% |
-55.12% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
84.72% |
43.71% |
31.64% |
| Return on Equity (ROE) |
0.00% |
-169.67% |
-60.76% |
-49.17% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-454.39% |
-173.28% |
-152.31% |
| Operating Return on Assets (OROA) |
0.00% |
-76.50% |
-55.84% |
-44.06% |
| Return on Assets (ROA) |
0.00% |
-76.50% |
-55.84% |
-44.06% |
| Return on Common Equity (ROCE) |
0.00% |
-169.67% |
-60.76% |
-49.17% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-84.83% |
-42.55% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-15 |
-12 |
-15 |
-25 |
| NOPAT Margin |
-3,756.40% |
-2,469.58% |
-2,800.32% |
-696.89% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-95.48% |
-30.74% |
-25.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
-25.67% |
| Cost of Revenue to Revenue |
2,092.68% |
541.50% |
728.65% |
278.10% |
| SG&A Expenses to Revenue |
762.07% |
807.06% |
827.13% |
300.97% |
| R&D to Revenue |
1,068.28% |
1,669.48% |
2,263.39% |
454.09% |
| Operating Expenses to Revenue |
3,373.61% |
3,086.48% |
3,371.80% |
817.46% |
| Earnings before Interest and Taxes (EBIT) |
-22 |
-17 |
-22 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-22 |
-17 |
-22 |
-35 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
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) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.05 |
0.03 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
0.03 |
0.02 |
0.04 |
| Financial Leverage |
0.00 |
-0.53 |
-0.59 |
-0.57 |
| Leverage Ratio |
0.00 |
1.11 |
1.09 |
1.12 |
| Compound Leverage Factor |
0.00 |
1.11 |
1.09 |
1.12 |
| Debt to Total Capital |
0.00% |
4.53% |
2.82% |
4.08% |
| Short-Term Debt to Total Capital |
0.00% |
1.78% |
0.84% |
0.49% |
| Long-Term Debt to Total Capital |
0.00% |
2.75% |
1.98% |
3.59% |
| 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 |
0.00% |
95.47% |
97.18% |
95.92% |
| Debt to EBITDA |
0.00 |
-0.06 |
-0.07 |
-0.11 |
| Net Debt to EBITDA |
0.00 |
0.63 |
1.45 |
1.44 |
| Long-Term Debt to EBITDA |
0.00 |
-0.03 |
-0.05 |
-0.10 |
| Debt to NOPAT |
0.00 |
-0.08 |
-0.10 |
-0.16 |
| Net Debt to NOPAT |
0.00 |
0.90 |
2.07 |
2.06 |
| Long-Term Debt to NOPAT |
0.00 |
-0.05 |
-0.07 |
-0.14 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
7.74 |
13.62 |
6.99 |
| Quick Ratio |
0.00 |
7.38 |
11.62 |
6.60 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-22 |
-25 |
-47 |
| Operating Cash Flow to CapEx |
134.38% |
182.99% |
281.62% |
122.18% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.02 |
0.01 |
0.04 |
| Accounts Receivable Turnover |
0.00 |
2.17 |
0.43 |
2.27 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.12 |
0.09 |
0.22 |
| Accounts Payable Turnover |
0.00 |
2.27 |
2.27 |
2.01 |
| Days Sales Outstanding (DSO) |
0.00 |
168.59 |
845.74 |
160.64 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
160.99 |
160.49 |
181.26 |
| Cash Conversion Cycle (CCC) |
0.00 |
7.60 |
685.25 |
-20.62 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
9.60 |
20 |
42 |
| Invested Capital Turnover |
0.00 |
0.10 |
0.04 |
0.12 |
| Increase / (Decrease) in Invested Capital |
0.00 |
9.60 |
10 |
22 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
0.00 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.20 |
$0.36 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.20 |
$0.31 |
| Total Capital |
0.00 |
22 |
53 |
96 |
| Total Debt |
0.00 |
0.98 |
1.49 |
3.93 |
| Total Long-Term Debt |
0.00 |
0.59 |
1.04 |
3.46 |
| Net Debt |
0.00 |
-11 |
-32 |
-51 |
| Capital Expenditures (CapEx) |
2.82 |
2.71 |
8.07 |
18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.45 |
5.79 |
-3.89 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
11 |
39 |
51 |
| Net Working Capital (NWC) |
0.00 |
11 |
38 |
50 |
| Net Nonoperating Expense (NNE) |
6.46 |
5.23 |
6.55 |
11 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-11 |
-32 |
-51 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-90.64% |
1,059.47% |
-109.68% |
| Debt-free Net Working Capital to Revenue |
0.00% |
2,323.65% |
7,131.93% |
1,434.11% |
| Net Working Capital to Revenue |
0.00% |
2,246.27% |
7,050.29% |
1,420.81% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
257.24M |
319.93M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
257.24M |
319.93M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
257.24M |
319.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-15 |
-12 |
-15 |
-25 |
| Normalized NOPAT Margin |
-3,756.40% |
-2,469.58% |
-2,800.32% |
-696.89% |
| Pre Tax Income Margin |
-5,366.29% |
-3,527.98% |
-4,000.46% |
-995.56% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |