| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
109.52% |
-4,452.53% |
188.42% |
-23.81% |
151.50% |
| EBITDA Growth |
|
0.00% |
3.67% |
-224.51% |
-5.50% |
-26.86% |
-0.62% |
| EBIT Growth |
|
0.00% |
0.92% |
-225.34% |
-6.18% |
-23.85% |
-0.58% |
| NOPAT Growth |
|
0.00% |
-0.49% |
-265.68% |
-0.80% |
-8.86% |
-24.19% |
| Net Income Growth |
|
0.00% |
-0.12% |
-285.68% |
10.82% |
-61.78% |
-23.93% |
| EPS Growth |
|
0.00% |
60.00% |
-175.00% |
18.18% |
-66.67% |
6.67% |
| Operating Cash Flow Growth |
|
0.00% |
-62.36% |
-380.18% |
-38.13% |
0.04% |
118.72% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-284.59% |
64.25% |
-8.79% |
-51.12% |
| Invested Capital Growth |
|
0.00% |
115.78% |
210.21% |
8.57% |
8.57% |
13.56% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
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% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
-3,294.96% |
0.00% |
-330.64% |
-529.24% |
-232.27% |
| EBITDA Margin |
|
0.00% |
-7,759.22% |
0.00% |
-690.25% |
-1,191.29% |
-476.61% |
| Operating Margin |
|
0.00% |
-8,524.88% |
0.00% |
-816.44% |
-1,166.46% |
-575.98% |
| EBIT Margin |
|
0.00% |
-8,564.71% |
0.00% |
-768.70% |
-1,290.52% |
-516.09% |
| Profit (Net Income) Margin |
|
0.00% |
-8,564.71% |
0.00% |
-765.39% |
-1,625.14% |
-800.79% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.57% |
100.13% |
100.03% |
| Interest Burden Percent |
|
98.96% |
100.00% |
118.55% |
100.00% |
125.76% |
155.12% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-27.90% |
0.00% |
-23.26% |
-23.32% |
-26.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-20.86% |
0.00% |
-2.53% |
-8,359.85% |
-219.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
13.20% |
0.00% |
0.70% |
-23.22% |
-35.06% |
| Return on Equity (ROE) |
|
-30.16% |
-14.70% |
-28.46% |
-22.56% |
-46.54% |
-61.97% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-101.23% |
-138.88% |
-31.48% |
-31.54% |
-39.61% |
| Operating Return on Assets (OROA) |
|
0.00% |
-13.18% |
0.00% |
-17.18% |
-24.28% |
-23.48% |
| Return on Assets (ROA) |
|
0.00% |
-13.18% |
0.00% |
-17.10% |
-30.57% |
-36.43% |
| Return on Common Equity (ROCE) |
|
-30.16% |
-14.70% |
-28.46% |
-22.56% |
-46.54% |
-61.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-30.16% |
-9.71% |
-22.94% |
0.00% |
-54.38% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.32 |
-9.37 |
-34 |
-35 |
-38 |
-47 |
| NOPAT Margin |
|
0.00% |
-5,967.42% |
0.00% |
-571.51% |
-816.52% |
-403.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
-17.66% |
-7.04% |
-19.97% |
-20.73% |
8,336.53% |
192.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-13.65% |
-17.58% |
-17.38% |
| Cost of Revenue to Revenue |
|
0.00% |
3,394.96% |
0.00% |
430.64% |
629.24% |
332.27% |
| SG&A Expenses to Revenue |
|
0.00% |
1,815.84% |
0.00% |
312.19% |
432.65% |
191.80% |
| R&D to Revenue |
|
0.00% |
1,333.18% |
0.00% |
95.17% |
105.33% |
48.97% |
| Operating Expenses to Revenue |
|
0.00% |
5,229.93% |
0.00% |
485.80% |
637.22% |
343.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-14 |
-13 |
-44 |
-46 |
-59 |
-60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-12 |
-40 |
-42 |
-55 |
-55 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
5.13 |
6.39 |
3.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
5.49 |
7.00 |
3.30 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
156.28 |
191.08 |
42.63 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
5.94 |
5.44 |
2.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
151.93 |
198.40 |
44.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
163.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.07 |
0.18 |
0.38 |
0.55 |
0.66 |
| Long-Term Debt to Equity |
|
0.07 |
0.07 |
0.18 |
0.21 |
0.29 |
0.23 |
| Financial Leverage |
|
-0.52 |
-0.63 |
-0.48 |
-0.28 |
0.00 |
0.16 |
| Leverage Ratio |
|
1.16 |
1.12 |
1.18 |
1.32 |
1.52 |
1.70 |
| Compound Leverage Factor |
|
1.15 |
1.12 |
1.40 |
1.32 |
1.91 |
2.64 |
| Debt to Total Capital |
|
7.16% |
6.77% |
15.35% |
27.29% |
35.67% |
39.82% |
| Short-Term Debt to Total Capital |
|
0.39% |
0.14% |
0.41% |
11.82% |
17.32% |
25.79% |
| Long-Term Debt to Total Capital |
|
6.76% |
6.63% |
14.94% |
15.47% |
18.36% |
14.03% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
92.84% |
93.23% |
84.65% |
72.71% |
64.33% |
60.18% |
| Debt to EBITDA |
|
-0.27 |
-0.82 |
-1.04 |
-1.66 |
-1.39 |
-1.94 |
| Net Debt to EBITDA |
|
1.84 |
7.60 |
1.89 |
0.63 |
-0.62 |
-0.49 |
| Long-Term Debt to EBITDA |
|
-0.26 |
-0.81 |
-1.01 |
-0.94 |
-0.72 |
-0.68 |
| Debt to NOPAT |
|
-0.37 |
-1.07 |
-1.20 |
-2.00 |
-2.03 |
-2.29 |
| Net Debt to NOPAT |
|
2.49 |
9.88 |
2.18 |
0.76 |
-0.90 |
-0.58 |
| Long-Term Debt to NOPAT |
|
-0.35 |
-1.05 |
-1.16 |
-1.13 |
-1.04 |
-0.81 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
5.83 |
3.57 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.14 |
26.92 |
13.72 |
2.39 |
1.24 |
1.07 |
| Quick Ratio |
|
6.88 |
25.93 |
13.98 |
2.66 |
1.10 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34 |
-131 |
-47 |
-51 |
-69 |
| Operating Cash Flow to CapEx |
|
-104.76% |
-31.23% |
-34.93% |
-210.48% |
-135.15% |
5.30% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.09 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.73 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.05 |
| Accounts Receivable Turnover |
|
0.00 |
0.13 |
0.00 |
1.88 |
0.79 |
2.25 |
| Inventory Turnover |
|
7.59 |
3.52 |
7.69 |
10.07 |
17.12 |
21.57 |
| Fixed Asset Turnover |
|
0.00 |
0.01 |
0.00 |
0.05 |
0.03 |
0.07 |
| Accounts Payable Turnover |
|
2.89 |
1.86 |
3.95 |
4.09 |
4.06 |
3.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
2,758.76 |
0.00 |
193.65 |
464.67 |
161.94 |
| Days Inventory Outstanding (DIO) |
|
48.08 |
103.66 |
47.46 |
36.24 |
21.32 |
16.92 |
| Days Payable Outstanding (DPO) |
|
126.37 |
196.60 |
92.38 |
89.17 |
89.98 |
103.62 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
2,665.82 |
0.00 |
140.71 |
396.01 |
75.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21 |
46 |
142 |
155 |
168 |
185 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
25 |
96 |
12 |
13 |
22 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
918 |
913 |
521 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
944 |
880 |
494 |
| Book Value per Share |
|
$0.33 |
$0.38 |
$0.49 |
$0.38 |
$0.28 |
$0.33 |
| Tangible Book Value per Share |
|
$0.23 |
$0.34 |
$0.46 |
$0.35 |
$0.26 |
$0.31 |
| Total Capital |
|
48 |
148 |
267 |
253 |
214 |
269 |
| Total Debt |
|
3.43 |
10 |
41 |
69 |
76 |
107 |
| Total Long-Term Debt |
|
3.24 |
9.84 |
40 |
39 |
39 |
38 |
| Net Debt |
|
-23 |
-93 |
-75 |
-26 |
34 |
27 |
| Capital Expenditures (CapEx) |
|
3.58 |
19 |
84 |
19 |
30 |
60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.01 |
1.81 |
-6.76 |
-14 |
5.54 |
-4.97 |
| Debt-free Net Working Capital (DFNWC) |
|
25 |
104 |
109 |
82 |
48 |
75 |
| Net Working Capital (NWC) |
|
24 |
104 |
108 |
52 |
11 |
5.60 |
| Net Nonoperating Expense (NNE) |
|
4.11 |
4.08 |
18 |
12 |
37 |
46 |
| Net Nonoperating Obligations (NNO) |
|
-23 |
-93 |
-84 |
-29 |
30 |
23 |
| Total Depreciation and Amortization (D&A) |
|
0.93 |
1.26 |
4.21 |
4.74 |
4.57 |
4.57 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
1,155.87% |
0.00% |
-224.94% |
120.23% |
-42.92% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
66,506.98% |
0.00% |
1,353.56% |
1,044.58% |
646.82% |
| Net Working Capital to Revenue |
|
0.00% |
66,374.50% |
0.00% |
858.80% |
240.12% |
48.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
464.44M |
487.47M |
496.86M |
681.68M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.11) |
($0.09) |
($0.15) |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
464.44M |
487.47M |
496.86M |
681.68M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
485.95M |
488.73M |
488.73M |
840.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.22 |
-7.97 |
-34 |
-35 |
-38 |
-42 |
| Normalized NOPAT Margin |
|
0.00% |
-5,074.63% |
0.00% |
-571.51% |
-816.52% |
-358.76% |
| Pre Tax Income Margin |
|
0.00% |
-8,564.71% |
0.00% |
-768.70% |
-1,623.02% |
-800.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.81 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.42 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.64 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-6.15% |
-43.81% |
-0.27% |
0.00% |
-1.71% |
0.00% |