Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
158.69% |
32.56% |
654.99% |
318.51% |
0.00% |
EBITDA Growth |
|
113.84% |
65.91% |
-12,619.39% |
354.28% |
0.00% |
EBIT Growth |
|
81.61% |
59.15% |
-20,770.22% |
198.78% |
0.00% |
NOPAT Growth |
|
81.37% |
-52,173.90% |
126.48% |
34.16% |
0.00% |
Net Income Growth |
|
83.15% |
59.06% |
-595.10% |
-2,719.33% |
0.00% |
EPS Growth |
|
90.76% |
69.37% |
-250.14% |
-2,102.71% |
0.00% |
Operating Cash Flow Growth |
|
1,130.24% |
126.54% |
-8,325.04% |
223.23% |
0.00% |
Free Cash Flow Firm Growth |
|
-593.06% |
77.04% |
-2,345.53% |
0.00% |
0.00% |
Invested Capital Growth |
|
181.93% |
-15.09% |
6,158.52% |
-152.37% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
12.24% |
-25.41% |
15.71% |
8.24% |
-56.56% |
EBITDA Margin |
|
10.78% |
-201.55% |
-783.81% |
47.27% |
-77.80% |
Operating Margin |
|
-15.98% |
-221.87% |
0.56% |
-16.10% |
-102.36% |
EBIT Margin |
|
-17.49% |
-246.11% |
-798.63% |
29.17% |
-123.59% |
Profit (Net Income) Margin |
|
-16.17% |
-248.23% |
-803.70% |
-872.94% |
-129.58% |
Tax Burden Percent |
|
113.54% |
101.41% |
100.65% |
102.09% |
100.00% |
Interest Burden Percent |
|
81.39% |
99.46% |
99.98% |
-2,931.17% |
104.85% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-4.41% |
-41.54% |
0.15% |
-37.12% |
-13.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.81% |
15.64% |
746.34% |
-303.01% |
-19,165.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.28% |
-4.74% |
-216.58% |
334.34% |
-10.87% |
Return on Equity (ROE) |
|
-4.13% |
-46.28% |
-216.43% |
297.22% |
-24.29% |
Cash Return on Invested Capital (CROIC) |
|
-99.68% |
-25.22% |
-101.58% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-4.22% |
-37.76% |
-118.35% |
2.76% |
-17.65% |
Return on Assets (ROA) |
|
-3.90% |
-38.09% |
-119.10% |
-82.70% |
-18.51% |
Return on Common Equity (ROCE) |
|
-4.13% |
-46.28% |
-216.43% |
297.22% |
-24.29% |
Return on Equity Simple (ROE_SIMPLE) |
|
-2.64% |
-56.28% |
-95.98% |
122.11% |
-24.29% |
Net Operating Profit after Tax (NOPAT) |
|
-20 |
-108 |
0.21 |
-0.78 |
-1.18 |
NOPAT Margin |
|
-11.18% |
-155.31% |
0.40% |
-11.27% |
-71.65% |
Net Nonoperating Expense Percent (NNEP) |
|
-3.61% |
-57.18% |
-746.19% |
265.89% |
19,152.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-1.82% |
-35.07% |
0.05% |
- |
- |
Cost of Revenue to Revenue |
|
87.76% |
125.41% |
84.29% |
91.76% |
156.56% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
28.22% |
196.46% |
15.14% |
24.34% |
45.80% |
Earnings before Interest and Taxes (EBIT) |
|
-31 |
-170 |
-417 |
2.02 |
-2.04 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
-140 |
-409 |
3.27 |
-1.29 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.69 |
0.84 |
0.06 |
0.00 |
26.26 |
Price to Tangible Book Value (P/TBV) |
|
0.69 |
0.84 |
0.06 |
0.00 |
28.07 |
Price to Revenue (P/Rev) |
|
4.20 |
3.70 |
0.53 |
33.47 |
140.07 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.51 |
0.79 |
0.00 |
0.00 |
26.24 |
Enterprise Value to Revenue (EV/Rev) |
|
1.92 |
2.72 |
0.00 |
39.95 |
140.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.78 |
0.00 |
0.00 |
84.52 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
136.95 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.73 |
4.91 |
0.00 |
156.94 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
21.82 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-1.70 |
0.22 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.24 |
0.00 |
Financial Leverage |
|
-0.35 |
-0.30 |
-0.29 |
-1.10 |
0.00 |
Leverage Ratio |
|
1.06 |
1.22 |
1.82 |
-3.59 |
1.31 |
Compound Leverage Factor |
|
0.86 |
1.21 |
1.82 |
105.34 |
1.38 |
Debt to Total Capital |
|
0.13% |
0.41% |
0.00% |
243.89% |
18.19% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
209.44% |
18.19% |
Long-Term Debt to Total Capital |
|
0.13% |
0.41% |
0.00% |
34.45% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
99.87% |
99.59% |
100.00% |
-143.89% |
81.81% |
Debt to EBITDA |
|
0.07 |
-0.01 |
0.00 |
25.63 |
-1.52 |
Net Debt to EBITDA |
|
-21.21 |
0.48 |
0.00 |
13.71 |
0.00 |
Long-Term Debt to EBITDA |
|
0.07 |
-0.01 |
0.00 |
3.62 |
0.00 |
Debt to NOPAT |
|
-0.07 |
-0.01 |
0.00 |
-107.49 |
-1.66 |
Net Debt to NOPAT |
|
20.45 |
0.63 |
0.00 |
-57.49 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.07 |
-0.01 |
0.00 |
-15.18 |
0.00 |
Altman Z-Score |
|
7.77 |
1.75 |
-3.09 |
-0.96 |
49.70 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
8.87 |
3.72 |
7.13 |
0.24 |
0.93 |
Quick Ratio |
|
8.64 |
3.14 |
5.94 |
0.23 |
0.83 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-453 |
-65 |
-284 |
13 |
0.00 |
Operating Cash Flow to CapEx |
|
333.46% |
45.99% |
-173.23% |
2.17% |
-36.51% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.03 |
-14.43 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.30 |
-53.97 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.15 |
0.15 |
0.09 |
0.14 |
Accounts Receivable Turnover |
|
9.98 |
4.59 |
4.27 |
12.31 |
4.99 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.52 |
0.28 |
0.40 |
0.58 |
0.21 |
Accounts Payable Turnover |
|
6.45 |
4.90 |
4.42 |
6.79 |
3.45 |
Days Sales Outstanding (DSO) |
|
36.59 |
79.59 |
85.42 |
29.65 |
73.09 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
56.62 |
74.53 |
82.62 |
53.73 |
105.92 |
Cash Conversion Cycle (CCC) |
|
-20.03 |
5.07 |
2.80 |
-24.08 |
-32.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
670 |
238 |
280 |
-4.62 |
8.82 |
Invested Capital Turnover |
|
0.39 |
0.27 |
0.38 |
3.29 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
432 |
-42 |
285 |
-13 |
0.00 |
Enterprise Value (EV) |
|
343 |
189 |
-82 |
276 |
232 |
Market Capitalization |
|
753 |
256 |
28 |
232 |
232 |
Book Value per Share |
|
$16.45 |
$5.55 |
$7.95 |
($5.98) |
$1.07 |
Tangible Book Value per Share |
|
$16.45 |
$5.55 |
$7.94 |
($6.06) |
$1.00 |
Total Capital |
|
1,099 |
307 |
437 |
34 |
11 |
Total Debt |
|
1.44 |
1.26 |
0.00 |
84 |
1.96 |
Total Long-Term Debt |
|
1.44 |
1.26 |
0.00 |
12 |
0.00 |
Net Debt |
|
-410 |
-68 |
-110 |
45 |
0.01 |
Capital Expenditures (CapEx) |
|
142 |
84 |
84 |
81 |
3.91 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-9.74 |
-3.67 |
28 |
-97 |
-0.18 |
Debt-free Net Working Capital (DFNWC) |
|
401 |
65 |
138 |
-58 |
1.78 |
Net Working Capital (NWC) |
|
401 |
65 |
138 |
-130 |
-0.19 |
Net Nonoperating Expense (NNE) |
|
8.92 |
64 |
420 |
60 |
0.96 |
Net Nonoperating Obligations (NNO) |
|
-427 |
-68 |
-157 |
45 |
0.01 |
Total Depreciation and Amortization (D&A) |
|
51 |
31 |
7.74 |
1.25 |
0.76 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.44% |
-5.29% |
53.22% |
-1,402.73% |
-10.89% |
Debt-free Net Working Capital to Revenue |
|
224.10% |
94.21% |
263.77% |
-839.13% |
107.44% |
Net Working Capital to Revenue |
|
224.10% |
94.21% |
263.77% |
-1,879.65% |
-11.19% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.29) |
($3.14) |
($10.25) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
187.86M |
66.70M |
54.98M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.29) |
($3.14) |
($10.25) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
187.86M |
66.70M |
54.98M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
187.86M |
66.70M |
54.98M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-34 |
0.32 |
-0.48 |
-1.18 |
Normalized NOPAT Margin |
|
-11.23% |
-48.98% |
0.62% |
-6.90% |
-71.65% |
Pre Tax Income Margin |
|
-14.24% |
-244.78% |
-798.48% |
-855.03% |
-129.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.03 |
-20.64 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-11.96 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.29 |
-60.17 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.34 |
-51.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |