| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
136.79% |
-6.14% |
30.99% |
| EBITDA Growth |
|
0.00% |
-287.82% |
-107.45% |
-15.02% |
-36.41% |
| EBIT Growth |
|
0.00% |
-286.54% |
-103.74% |
-8.78% |
-35.45% |
| NOPAT Growth |
|
0.00% |
-579.93% |
-103.74% |
-8.78% |
-35.45% |
| Net Income Growth |
|
0.00% |
-381.60% |
-93.01% |
7.56% |
-18.36% |
| EPS Growth |
|
0.00% |
81.24% |
-9.35% |
13.16% |
3.03% |
| Operating Cash Flow Growth |
|
0.00% |
-288.56% |
-152.84% |
-17.83% |
13.37% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-223.67% |
-16.94% |
-15.25% |
| Invested Capital Growth |
|
0.00% |
-944.50% |
27.34% |
105.11% |
-845.17% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
16.65% |
-4.54% |
-18.86% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-9.04% |
1.86% |
-14.71% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.66% |
2.83% |
-14.99% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.66% |
2.83% |
-14.99% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-4.39% |
6.88% |
-13.97% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-461.90% |
10.81% |
-11.30% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-108.96% |
-3.45% |
3.83% |
-18.45% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.33% |
-12.66% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
13.40% |
142.02% |
-24.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
-907.01% |
-794.62% |
-973.80% |
-1,014.09% |
| Operating Margin |
|
0.00% |
-905.39% |
-779.04% |
-902.87% |
-933.58% |
| EBIT Margin |
|
0.00% |
-905.39% |
-779.04% |
-902.87% |
-933.58% |
| Profit (Net Income) Margin |
|
0.00% |
-898.32% |
-732.22% |
-721.18% |
-651.62% |
| Tax Burden Percent |
|
77.75% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
102.42% |
99.22% |
93.99% |
79.88% |
69.80% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-97.11% |
-17.50% |
-18.36% |
-17.53% |
-10.09% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-17,969.56% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-16.63% |
-18.04% |
-19.61% |
-13.71% |
| Return on Assets (ROA) |
|
0.00% |
-16.50% |
-16.96% |
-15.66% |
-9.57% |
| Return on Common Equity (ROCE) |
|
203.47% |
-16.49% |
-18.36% |
-17.53% |
-10.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
46.35% |
-8.92% |
-19.66% |
-16.93% |
-6.75% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.39 |
-23 |
-47 |
-51 |
-69 |
| NOPAT Margin |
|
0.00% |
-633.77% |
-545.33% |
-632.01% |
-653.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
-43.44% |
-5.03% |
-4.59% |
-2.15% |
0.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-14.64% |
-14.84% |
-6.77% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
284.00% |
258.50% |
323.39% |
387.67% |
| R&D to Revenue |
|
0.00% |
721.39% |
620.54% |
679.48% |
645.90% |
| Operating Expenses to Revenue |
|
0.00% |
1,005.39% |
879.04% |
1,002.87% |
1,033.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-8.52 |
-33 |
-67 |
-73 |
-99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.51 |
-33 |
-68 |
-79 |
-107 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.24 |
1.71 |
1.44 |
2.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.24 |
1.71 |
1.44 |
2.75 |
| Price to Revenue (P/Rev) |
|
0.00 |
225.73 |
63.71 |
61.29 |
265.38 |
| 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) |
|
0.00 |
0.00 |
0.00 |
471.52 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
122.64 |
25.74 |
18.73 |
168.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 |
| Financial Leverage |
|
-1.12 |
-1.03 |
-1.02 |
-1.01 |
-1.00 |
| Leverage Ratio |
|
2.32 |
1.06 |
1.08 |
1.12 |
1.05 |
| Compound Leverage Factor |
|
2.38 |
1.05 |
1.02 |
0.89 |
0.74 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
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% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
309.53% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-209.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 |
| Altman Z-Score |
|
10.54 |
37.20 |
7.64 |
8.07 |
44.06 |
| Noncontrolling Interest Sharing Ratio |
|
309.53% |
5.79% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
5.05 |
29.46 |
20.14 |
26.80 |
59.21 |
| Quick Ratio |
|
4.97 |
29.30 |
19.81 |
26.40 |
58.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-15 |
-49 |
-58 |
-66 |
| Operating Cash Flow to CapEx |
|
0.00% |
-1,145.48% |
-665.97% |
-2,733.78% |
-12,204.46% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-21.21 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-21.21 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
4.64 |
2.03 |
1.15 |
1.78 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.83 |
-8.64 |
-6.28 |
0.32 |
-2.39 |
| Invested Capital Turnover |
|
0.00 |
-0.77 |
-1.15 |
-2.71 |
-10.23 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-7.81 |
2.36 |
6.60 |
-2.71 |
| Enterprise Value (EV) |
|
208 |
446 |
222 |
151 |
1,785 |
| Market Capitalization |
|
194 |
821 |
549 |
495 |
2,810 |
| Book Value per Share |
|
($16.00) |
$8.80 |
$7.70 |
$7.46 |
$19.49 |
| Tangible Book Value per Share |
|
($16.00) |
$8.80 |
$7.70 |
$7.46 |
$19.49 |
| Total Capital |
|
6.99 |
366 |
321 |
344 |
1,023 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-7.81 |
-375 |
-327 |
-344 |
-1,025 |
| Capital Expenditures (CapEx) |
|
0.00 |
1.48 |
6.45 |
1.85 |
0.36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.07 |
-11 |
-11 |
-7.82 |
-8.97 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
364 |
316 |
336 |
1,016 |
| Net Working Capital (NWC) |
|
13 |
364 |
316 |
336 |
1,016 |
| Net Nonoperating Expense (NNE) |
|
3.39 |
9.62 |
16 |
7.21 |
-0.20 |
| Net Nonoperating Obligations (NNO) |
|
-7.81 |
-375 |
-327 |
-344 |
-1,025 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
-0.06 |
-1.34 |
-5.73 |
-8.53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-295.38% |
-128.70% |
-96.75% |
-84.68% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
10,014.35% |
3,668.51% |
4,159.45% |
9,597.72% |
| Net Working Capital to Revenue |
|
0.00% |
10,014.35% |
3,668.51% |
4,159.45% |
9,597.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.39) |
($1.52) |
($1.32) |
($1.28) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
41.62M |
41.47M |
44.02M |
53.75M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.39) |
($1.52) |
($1.32) |
($1.28) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
41.62M |
41.47M |
44.02M |
53.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.39) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
23.53M |
41.83M |
51.66M |
59.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.39 |
-23 |
-47 |
-51 |
-69 |
| Normalized NOPAT Margin |
|
0.00% |
-633.77% |
-545.33% |
-632.01% |
-653.50% |
| Pre Tax Income Margin |
|
0.00% |
-898.32% |
-732.22% |
-721.18% |
-651.62% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-41.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-16.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-41.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-16.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |