Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
83.50% |
80.18% |
214.33% |
634.83% |
0.00% |
EBITDA Growth |
|
3.95% |
-27.80% |
-78.03% |
-380.35% |
0.00% |
EBIT Growth |
|
2.80% |
-30.14% |
-79.07% |
-371.31% |
0.00% |
NOPAT Growth |
|
3.01% |
-31.72% |
-75.27% |
-325.77% |
0.00% |
Net Income Growth |
|
2.80% |
-33.84% |
-74.12% |
-222.54% |
0.00% |
EPS Growth |
|
6.67% |
-25.00% |
-71.43% |
-75.00% |
0.00% |
Operating Cash Flow Growth |
|
156.79% |
216.55% |
256.00% |
-92.06% |
0.00% |
Free Cash Flow Firm Growth |
|
113.47% |
2.19% |
-2,688.85% |
0.00% |
0.00% |
Invested Capital Growth |
|
-416.82% |
-26.00% |
49.85% |
-2,198.48% |
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 |
|
9.07% |
9.12% |
8.35% |
9.12% |
13.01% |
EBITDA Margin |
|
-1.98% |
-3.79% |
-5.34% |
-9.42% |
-14.42% |
Operating Margin |
|
-1.99% |
-3.77% |
-5.16% |
-9.26% |
-15.98% |
EBIT Margin |
|
-2.09% |
-3.95% |
-5.47% |
-9.60% |
-14.96% |
Profit (Net Income) Margin |
|
-2.09% |
-3.95% |
-5.32% |
-9.60% |
-21.87% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.75% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
96.51% |
100.00% |
146.13% |
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) |
|
-76.42% |
-91.48% |
-82.30% |
-48.86% |
-17.41% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-35.00% |
-50.26% |
-49.94% |
-37.73% |
-11.31% |
Return on Assets (ROA) |
|
-35.00% |
-50.26% |
-48.56% |
-37.73% |
-16.53% |
Return on Common Equity (ROCE) |
|
-76.20% |
44.99% |
181.94% |
62.93% |
15.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
-82.29% |
-73.81% |
-91.80% |
-43.25% |
-60.55% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
-18 |
-14 |
-7.89 |
-1.85 |
NOPAT Margin |
|
-1.40% |
-2.64% |
-3.61% |
-6.48% |
-11.19% |
Net Nonoperating Expense Percent (NNEP) |
|
-17.80% |
-26.46% |
-21.42% |
-13.61% |
-8.37% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-54.94% |
-49.10% |
- |
- |
- |
Cost of Revenue to Revenue |
|
90.93% |
90.88% |
91.46% |
90.88% |
86.99% |
SG&A Expenses to Revenue |
|
4.83% |
6.23% |
6.32% |
8.69% |
22.09% |
R&D to Revenue |
|
0.96% |
1.07% |
1.27% |
3.27% |
2.45% |
Operating Expenses to Revenue |
|
11.07% |
12.90% |
13.52% |
18.38% |
35.04% |
Earnings before Interest and Taxes (EBIT) |
|
-26 |
-27 |
-21 |
-12 |
-2.48 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-26 |
-20 |
-11 |
-2.39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
26.27 |
7.73 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
41.04 |
11.67 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.67 |
0.41 |
0.49 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.62 |
0.35 |
0.59 |
0.00 |
0.00 |
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) |
|
16.16 |
12.83 |
37.43 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
339.54 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
Financial Leverage |
|
-1.43 |
-1.14 |
-1.23 |
-1.17 |
-1.02 |
Leverage Ratio |
|
2.18 |
1.82 |
1.69 |
1.30 |
1.05 |
Compound Leverage Factor |
|
2.18 |
1.82 |
1.64 |
1.30 |
1.54 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.15% |
0.62% |
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% |
0.15% |
0.62% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
281.97% |
234.42% |
103.54% |
Noncontrolling Interests to Total Capital |
|
-0.01% |
0.56% |
1.17% |
0.00% |
70.80% |
Common Equity to Total Capital |
|
100.01% |
99.44% |
-295.05% |
-159.44% |
-88.15% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.31 |
8.86 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.07 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
4.81 |
11.42 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.07 |
Altman Z-Score |
|
21.46 |
14.25 |
11.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.30% |
149.18% |
321.07% |
228.79% |
188.70% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
1.34 |
1.86 |
1.34 |
3.14 |
22.51 |
Quick Ratio |
|
0.87 |
1.30 |
0.59 |
2.12 |
22.37 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2.32 |
-17 |
-18 |
-0.63 |
0.00 |
Operating Cash Flow to CapEx |
|
4,663.25% |
3,017.01% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
151.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
151.54 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
16.73 |
12.73 |
9.13 |
3.93 |
0.76 |
Accounts Receivable Turnover |
|
121.27 |
169.64 |
403.04 |
395.71 |
48.99 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
680.65 |
467.23 |
503.27 |
1,322.62 |
1,182.79 |
Accounts Payable Turnover |
|
1,182.41 |
560.94 |
398.41 |
227.31 |
16.39 |
Days Sales Outstanding (DSO) |
|
3.01 |
2.15 |
0.91 |
0.92 |
7.45 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.31 |
0.65 |
0.92 |
1.61 |
22.27 |
Cash Conversion Cycle (CCC) |
|
2.70 |
1.50 |
-0.01 |
-0.68 |
-14.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
-25 |
-4.79 |
-3.80 |
-7.59 |
-0.33 |
Invested Capital Turnover |
|
-85.55 |
-160.33 |
-67.17 |
-30.75 |
-50.18 |
Increase / (Decrease) in Invested Capital |
|
-20 |
-0.99 |
3.78 |
-7.26 |
0.00 |
Enterprise Value (EV) |
|
788 |
244 |
224 |
0.00 |
0.00 |
Market Capitalization |
|
845 |
285 |
187 |
0.00 |
0.00 |
Book Value per Share |
|
$0.17 |
$0.21 |
($0.37) |
($0.25) |
($0.18) |
Tangible Book Value per Share |
|
$0.11 |
$0.14 |
($0.45) |
($0.26) |
($0.18) |
Total Capital |
|
32 |
37 |
22 |
27 |
21 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.13 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.13 |
Net Debt |
|
-57 |
-42 |
-26 |
-38 |
-21 |
Capital Expenditures (CapEx) |
|
1.05 |
0.63 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-38 |
-19 |
-11 |
-2.78 |
-0.54 |
Debt-free Net Working Capital (DFNWC) |
|
18 |
23 |
7.26 |
26 |
21 |
Net Working Capital (NWC) |
|
18 |
23 |
7.26 |
26 |
21 |
Net Nonoperating Expense (NNE) |
|
8.79 |
9.01 |
6.51 |
3.79 |
1.77 |
Net Nonoperating Obligations (NNO) |
|
-57 |
-42 |
-26 |
-35 |
-21 |
Total Depreciation and Amortization (D&A) |
|
1.40 |
1.13 |
0.50 |
0.21 |
0.09 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.04% |
-2.69% |
-2.89% |
-2.28% |
-3.24% |
Debt-free Net Working Capital to Revenue |
|
1.46% |
3.38% |
1.90% |
21.66% |
125.23% |
Net Working Capital to Revenue |
|
1.46% |
3.38% |
1.90% |
21.66% |
125.23% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.14) |
$0.00 |
($0.12) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
191.17M |
178.13M |
178.20M |
178.24M |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.14) |
($0.15) |
($0.12) |
($0.07) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
191.17M |
178.13M |
178.20M |
170.48M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.12) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
202.50M |
183.61M |
178.20M |
178.24M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-18 |
-14 |
-7.89 |
-1.85 |
Normalized NOPAT Margin |
|
-0.88% |
-2.64% |
-3.61% |
-6.48% |
-11.19% |
Pre Tax Income Margin |
|
-2.09% |
-3.95% |
-5.28% |
-9.60% |
-21.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-17.70 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.23 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-17.70 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.23 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-1.13% |
-1.25% |
-0.09% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-138.29% |
-11.77% |
-0.09% |
0.00% |
0.00% |