Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
159.21% |
7,004.82% |
36.13% |
EBITDA Growth |
0.00% |
-573.17% |
6.76% |
-5.96% |
EBIT Growth |
0.00% |
-523.23% |
-6.73% |
-8.44% |
NOPAT Growth |
0.00% |
-508.64% |
-7.06% |
-6.85% |
Net Income Growth |
0.00% |
-555.53% |
-3.55% |
-47.59% |
EPS Growth |
0.00% |
-360.61% |
-5.26% |
-7.50% |
Operating Cash Flow Growth |
0.00% |
-177.79% |
-10.11% |
-119.29% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-228.75% |
-276.48% |
Invested Capital Growth |
0.00% |
0.00% |
-29.80% |
60.98% |
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 |
15.11% |
24.14% |
15.05% |
3.21% |
EBITDA Margin |
-2,985.84% |
-7,754.34% |
-101.76% |
-78.06% |
Operating Margin |
-3,063.25% |
-7,192.77% |
-108.38% |
-85.07% |
EBIT Margin |
-3,041.61% |
-7,313.15% |
-109.86% |
-86.33% |
Profit (Net Income) Margin |
-2,997.86% |
-7,581.49% |
-110.49% |
-119.79% |
Tax Burden Percent |
101.71% |
100.04% |
100.15% |
100.18% |
Interest Burden Percent |
96.91% |
103.63% |
100.43% |
138.51% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
0.00% |
856.40% |
164.57% |
131.24% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
0.00% |
-50.94% |
-50.46% |
-41.24% |
Return on Assets (ROA) |
0.00% |
-52.81% |
-50.75% |
-57.22% |
Return on Common Equity (ROCE) |
0.00% |
4,579.00% |
299.20% |
160.08% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
160.17% |
62.25% |
129.83% |
Net Operating Profit after Tax (NOPAT) |
-79 |
-481 |
-515 |
-550 |
NOPAT Margin |
-2,144.27% |
-5,034.94% |
-75.87% |
-59.55% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-77.13% |
-64.16% |
285.74% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
-421.95% |
Cost of Revenue to Revenue |
84.89% |
75.86% |
84.95% |
96.79% |
SG&A Expenses to Revenue |
1,485.30% |
1,552.46% |
21.29% |
24.61% |
R&D to Revenue |
13,869.38% |
4,665.10% |
54.30% |
29.73% |
Operating Expenses to Revenue |
3,078.36% |
7,216.91% |
123.43% |
89.21% |
Earnings before Interest and Taxes (EBIT) |
-112 |
-699 |
-746 |
-798 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-110 |
-741 |
-691 |
-722 |
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 |
-1.25 |
-0.40 |
-1.15 |
Long-Term Debt to Equity |
0.00 |
-0.91 |
-0.10 |
-0.09 |
Financial Leverage |
0.00 |
7.46 |
0.80 |
-0.23 |
Leverage Ratio |
0.00 |
-16.22 |
-3.24 |
-2.29 |
Compound Leverage Factor |
0.00 |
-16.80 |
-3.26 |
-3.18 |
Debt to Total Capital |
0.00% |
504.58% |
-65.94% |
759.43% |
Short-Term Debt to Total Capital |
0.00% |
137.47% |
-49.56% |
702.52% |
Long-Term Debt to Total Capital |
0.00% |
367.11% |
-16.38% |
56.92% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
1,758.64% |
-75.85% |
-5.65% |
Common Equity to Total Capital |
0.00% |
-2,163.22% |
241.79% |
-653.79% |
Debt to EBITDA |
0.00 |
-0.14 |
-0.48 |
-1.37 |
Net Debt to EBITDA |
0.00 |
0.87 |
0.15 |
-0.69 |
Long-Term Debt to EBITDA |
0.00 |
-0.10 |
-0.12 |
-0.10 |
Debt to NOPAT |
0.00 |
-0.22 |
-0.64 |
-1.80 |
Net Debt to NOPAT |
0.00 |
1.33 |
0.20 |
-0.91 |
Long-Term Debt to NOPAT |
0.00 |
-0.16 |
-0.16 |
-0.13 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
-434.68% |
-81.81% |
-21.97% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
0.88 |
0.50 |
0.42 |
Quick Ratio |
0.00 |
0.80 |
0.29 |
0.13 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
234 |
-302 |
-1,120 |
Operating Cash Flow to CapEx |
-365.88% |
-265.68% |
-185.49% |
-1,670.38% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
7.44 |
-29.59 |
-3.26 |
Operating Cash Flow to Interest Expense |
-26.01 |
-11.14 |
-37.93 |
-2.47 |
Operating Cash Flow Less CapEx to Interest Expense |
-33.12 |
-15.34 |
-58.39 |
-2.62 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.01 |
0.46 |
0.48 |
Accounts Receivable Turnover |
0.00 |
1.10 |
12.60 |
5.71 |
Inventory Turnover |
0.00 |
0.32 |
4.01 |
3.94 |
Fixed Asset Turnover |
0.00 |
0.04 |
2.23 |
2.75 |
Accounts Payable Turnover |
0.00 |
1.00 |
3.14 |
2.15 |
Days Sales Outstanding (DSO) |
0.00 |
330.59 |
28.96 |
63.97 |
Days Inventory Outstanding (DIO) |
0.00 |
1,142.98 |
91.09 |
92.56 |
Days Payable Outstanding (DPO) |
0.00 |
364.30 |
116.36 |
169.85 |
Cash Conversion Cycle (CCC) |
0.00 |
1,109.27 |
3.69 |
-13.33 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
-716 |
-929 |
-364 |
Invested Capital Turnover |
0.00 |
-0.03 |
-0.83 |
-1.42 |
Increase / (Decrease) in Invested Capital |
0.00 |
-716 |
-213 |
569 |
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 |
($0.95) |
($2.54) |
($0.35) |
Tangible Book Value per Share |
$0.00 |
($1.20) |
($2.78) |
($0.40) |
Total Capital |
0.00 |
21 |
-498 |
130 |
Total Debt |
0.00 |
106 |
329 |
991 |
Total Long-Term Debt |
0.00 |
77 |
82 |
74 |
Net Debt |
0.00 |
-642 |
-101 |
499 |
Capital Expenditures (CapEx) |
35 |
132 |
209 |
51 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-820 |
-1,053 |
-990 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
-81 |
-627 |
-508 |
Net Working Capital (NWC) |
0.00 |
-109 |
-874 |
-1,424 |
Net Nonoperating Expense (NNE) |
31 |
243 |
235 |
557 |
Net Nonoperating Obligations (NNO) |
0.00 |
-631 |
-102 |
496 |
Total Depreciation and Amortization (D&A) |
2.06 |
-42 |
55 |
76 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-8,576.59% |
-155.13% |
-107.15% |
Debt-free Net Working Capital to Revenue |
0.00% |
-844.07% |
-92.27% |
-54.96% |
Net Working Capital to Revenue |
0.00% |
-1,144.88% |
-128.65% |
-154.10% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($1.60) |
($1.72) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
474.62M |
645.23M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($1.60) |
($1.72) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
474.62M |
645.23M |
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 |
2.45B |
678.24M |
Normalized Net Operating Profit after Tax (NOPAT) |
-79 |
-481 |
-515 |
-550 |
Normalized NOPAT Margin |
-2,144.27% |
-5,034.94% |
-75.87% |
-59.55% |
Pre Tax Income Margin |
-2,947.60% |
-7,578.43% |
-110.33% |
-119.57% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
-23.06 |
-22.16 |
-73.13 |
-2.32 |
NOPAT to Interest Expense |
-16.26 |
-15.26 |
-50.51 |
-1.60 |
EBIT Less CapEx to Interest Expense |
-30.17 |
-26.36 |
-93.58 |
-2.47 |
NOPAT Less CapEx to Interest Expense |
-23.37 |
-19.45 |
-70.96 |
-1.75 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
-1.70% |
0.00% |
-0.02% |
0.00% |
Augmented Payout Ratio |
-1.70% |
0.00% |
-0.02% |
0.00% |