| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.76% |
22.90% |
| EBITDA Growth |
0.00% |
60.06% |
563.36% |
| EBIT Growth |
0.00% |
60.43% |
539.29% |
| NOPAT Growth |
0.00% |
55.42% |
537.90% |
| Net Income Growth |
0.00% |
57.00% |
454.05% |
| EPS Growth |
0.00% |
77.87% |
279.75% |
| Operating Cash Flow Growth |
0.00% |
-20.17% |
19.73% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-73.76% |
| Invested Capital Growth |
0.00% |
0.00% |
29.38% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
85.75% |
87.29% |
85.50% |
| EBITDA Margin |
-7.14% |
-2.87% |
10.84% |
| Operating Margin |
-8.21% |
-3.69% |
9.94% |
| EBIT Margin |
-7.51% |
-3.00% |
10.71% |
| Profit (Net Income) Margin |
-8.14% |
-3.53% |
10.16% |
| Tax Burden Percent |
108.53% |
124.93% |
92.48% |
| Interest Burden Percent |
99.82% |
94.23% |
102.59% |
| Effective Tax Rate |
0.00% |
0.00% |
7.52% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
-96.22% |
103.80% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-15.09% |
30.64% |
| Return on Assets (ROA) |
0.00% |
-17.76% |
29.07% |
| Return on Common Equity (ROCE) |
0.00% |
-95.31% |
103.50% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-48.57% |
74.64% |
| Net Operating Profit after Tax (NOPAT) |
-25 |
-11 |
48 |
| NOPAT Margin |
-5.74% |
-2.58% |
9.20% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-6.55% |
3.89% |
| Cost of Revenue to Revenue |
14.25% |
12.71% |
14.50% |
| SG&A Expenses to Revenue |
5.81% |
5.69% |
3.31% |
| R&D to Revenue |
9.54% |
7.13% |
3.82% |
| Operating Expenses to Revenue |
93.95% |
90.98% |
75.56% |
| Earnings before Interest and Taxes (EBIT) |
-32 |
-13 |
56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-31 |
-12 |
57 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
28.44 |
3.95 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
28.44 |
3.95 |
| Price to Revenue (P/Rev) |
0.09 |
2.06 |
0.54 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
2.64 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
37.82% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.09 |
1.78 |
0.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
2.56 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
2.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
3.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
1.00 |
23.23 |
3.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
9.37 |
6.85 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.18 |
0.10 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-3.94 |
-2.53 |
| Leverage Ratio |
0.00 |
5.42 |
3.57 |
| Compound Leverage Factor |
0.00 |
5.10 |
3.66 |
| Debt to Total Capital |
0.00% |
15.39% |
8.68% |
| Short-Term Debt to Total Capital |
0.00% |
15.39% |
8.68% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.80% |
0.00% |
| Common Equity to Total Capital |
0.00% |
83.81% |
91.32% |
| Debt to EBITDA |
0.00 |
-0.46 |
0.12 |
| Net Debt to EBITDA |
0.00 |
10.04 |
-2.40 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.52 |
0.14 |
| Net Debt to NOPAT |
0.00 |
11.19 |
-2.83 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
5.15 |
4.76 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.95% |
0.29% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.17 |
1.53 |
| Quick Ratio |
0.00 |
1.03 |
1.20 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
81 |
21 |
| Operating Cash Flow to CapEx |
5,978.86% |
4,093.48% |
7,777.71% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
5.04 |
2.86 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
121.21 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
542.41 |
| Accounts Payable Turnover |
0.00 |
0.00 |
8.85 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
3.01 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
41.22 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
-38.21 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-92 |
-65 |
| Invested Capital Turnover |
0.00 |
-9.29 |
-6.69 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-92 |
27 |
| Enterprise Value (EV) |
41 |
755 |
145 |
| Market Capitalization |
41 |
877 |
281 |
| Book Value per Share |
$0.00 |
$0.30 |
$0.43 |
| Tangible Book Value per Share |
$0.00 |
$0.30 |
$0.43 |
| Total Capital |
0.00 |
37 |
78 |
| Total Debt |
0.00 |
5.67 |
6.76 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-123 |
-136 |
| Capital Expenditures (CapEx) |
0.68 |
0.79 |
0.50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-100 |
-71 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
28 |
70 |
| Net Working Capital (NWC) |
0.00 |
23 |
63 |
| Net Nonoperating Expense (NNE) |
10 |
4.02 |
-5.02 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-123 |
-136 |
| Total Depreciation and Amortization (D&A) |
1.58 |
0.51 |
0.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-23.55% |
-13.63% |
| Debt-free Net Working Capital to Revenue |
0.00% |
6.65% |
13.41% |
| Net Working Capital to Revenue |
0.00% |
5.32% |
12.11% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.32 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
165.00M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.31 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
170.05M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
153.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-25 |
-11 |
49 |
| Normalized NOPAT Margin |
-5.74% |
-2.58% |
9.44% |
| Pre Tax Income Margin |
-7.50% |
-2.82% |
10.98% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
2.07% |
0.58% |
| Augmented Payout Ratio |
0.00% |
2.07% |
34.41% |