| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
132.34% |
125.73% |
-11.19% |
| EBITDA Growth |
|
0.00% |
0.00% |
-14.71% |
428.12% |
-123.64% |
| EBIT Growth |
|
0.00% |
0.00% |
-15.25% |
425.13% |
-122.50% |
| NOPAT Growth |
|
0.00% |
0.00% |
-26.22% |
546.00% |
-115.69% |
| Net Income Growth |
|
0.00% |
0.00% |
-2.65% |
557.87% |
-108.43% |
| EPS Growth |
|
0.00% |
0.00% |
1.56% |
515.08% |
-104.59% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-22.75% |
-24.44% |
-9.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
507.01% |
-117.03% |
| Invested Capital Growth |
|
0.00% |
0.00% |
39.59% |
54.72% |
94.94% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
375.13% |
6.44% |
-67.38% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-19.17% |
-0.75% |
83.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-19.73% |
-0.97% |
84.49% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-45.78% |
3.50% |
84.68% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
30.10% |
-6.89% |
93.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
30.39% |
-2.79% |
96.38% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
1.23% |
-25.84% |
1.64% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-22.87% |
4.07% |
83.52% |
| Invested Capital Q/Q Growth |
|
0.00% |
-33.67% |
-386.36% |
-142.29% |
-102.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-4,662.51% |
-4,662.51% |
-2,301.93% |
3,346.16% |
-3,628.36% |
| Operating Margin |
|
-4,500.52% |
-4,500.52% |
-2,444.82% |
3,399.19% |
-3,453.32% |
| EBIT Margin |
|
-4,662.51% |
-4,662.51% |
-2,312.66% |
3,331.05% |
-3,435.99% |
| Profit (Net Income) Margin |
|
-3,783.29% |
-3,783.29% |
-1,671.52% |
3,390.53% |
-1,227.87% |
| Tax Burden Percent |
|
100.19% |
100.19% |
100.04% |
99.48% |
52.34% |
| Interest Burden Percent |
|
80.99% |
80.99% |
72.25% |
102.32% |
68.28% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.52% |
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) |
|
-43.66% |
-43.66% |
-44.82% |
99.44% |
-6.13% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-42.84% |
-42.84% |
-49.42% |
84.77% |
-15.77% |
| Return on Assets (ROA) |
|
-34.76% |
-34.76% |
-35.72% |
86.28% |
-5.64% |
| Return on Common Equity (ROCE) |
|
-38.06% |
-38.06% |
-37.55% |
89.11% |
-5.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-50.07% |
-55.77% |
70.89% |
-7.61% |
| Net Operating Profit after Tax (NOPAT) |
|
-750 |
-750 |
-946 |
4,220 |
-702 |
| NOPAT Margin |
|
-3,150.36% |
-3,150.36% |
-1,711.37% |
3,381.43% |
-2,417.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.69% |
-6.69% |
1.00% |
0.26% |
5.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-33.92% |
- |
- |
- |
-13.54% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
1,092.15% |
1,092.15% |
1,401.86% |
550.86% |
2,035.62% |
| R&D to Revenue |
|
3,499.72% |
3,499.72% |
1,126.74% |
423.24% |
1,894.51% |
| Operating Expenses to Revenue |
|
4,600.52% |
4,600.52% |
2,544.82% |
-3,299.19% |
3,553.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,109 |
-1,109 |
-1,279 |
4,157 |
-998 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,109 |
-1,109 |
-1,273 |
4,176 |
-1,054 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.06 |
1.42 |
1.54 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.06 |
1.42 |
1.54 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
61.84 |
68.06 |
247.81 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.95 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
51.20% |
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) |
|
0.00 |
0.00 |
29.79 |
17.88 |
86.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.53 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.54 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.53 |
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 |
0.54 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.08 |
0.10 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.08 |
0.08 |
0.10 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.09 |
-1.09 |
-1.07 |
-1.02 |
-1.00 |
| Leverage Ratio |
|
1.26 |
1.26 |
1.26 |
1.15 |
1.09 |
| Compound Leverage Factor |
|
1.02 |
1.02 |
0.91 |
1.18 |
0.74 |
| Debt to Total Capital |
|
7.63% |
7.63% |
9.25% |
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 |
|
7.63% |
7.63% |
9.25% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
11.84% |
11.84% |
17.81% |
7.44% |
9.63% |
| Common Equity to Total Capital |
|
80.54% |
80.54% |
72.95% |
92.56% |
90.37% |
| Debt to EBITDA |
|
-0.15 |
-0.15 |
-0.17 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.03 |
2.03 |
1.71 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.15 |
-0.15 |
-0.17 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.23 |
-0.23 |
-0.22 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
3.00 |
3.00 |
2.30 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.23 |
-0.23 |
-0.22 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
1.72 |
9.69 |
17.80 |
| Noncontrolling Interest Sharing Ratio |
|
12.81% |
12.81% |
16.22% |
10.39% |
8.42% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
9.99 |
9.99 |
11.64 |
25.24 |
33.47 |
| Quick Ratio |
|
9.39 |
9.39 |
11.18 |
24.35 |
32.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-1,021 |
4,157 |
-752 |
| Operating Cash Flow to CapEx |
|
-9,509.78% |
-9,509.78% |
-3,886.95% |
-6,646.12% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-145.06 |
119.53 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-96.25 |
-24.25 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-98.73 |
-24.62 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.03 |
0.00 |
| 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 |
|
1.61 |
1.61 |
2.72 |
6.05 |
2.12 |
| 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 |
|
-190 |
-190 |
-115 |
-52 |
-2.63 |
| Invested Capital Turnover |
|
-0.13 |
-0.13 |
-0.36 |
-1.50 |
-1.06 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
75 |
63 |
49 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,647 |
2,231 |
2,509 |
| Market Capitalization |
|
0.00 |
0.00 |
3,419 |
8,494 |
7,200 |
| Book Value per Share |
|
$2.85 |
$2.85 |
$2.39 |
$7.41 |
$6.57 |
| Tangible Book Value per Share |
|
$2.85 |
$2.85 |
$2.39 |
$7.41 |
$6.57 |
| Total Capital |
|
2,232 |
2,232 |
2,271 |
6,449 |
5,187 |
| Total Debt |
|
170 |
170 |
210 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
170 |
170 |
210 |
0.00 |
0.00 |
| Net Debt |
|
-2,252 |
-2,252 |
-2,176 |
-6,743 |
-5,190 |
| Capital Expenditures (CapEx) |
|
5.81 |
5.81 |
17 |
13 |
-106 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-165 |
-165 |
-98 |
-30 |
-36 |
| Debt-free Net Working Capital (DFNWC) |
|
1,968 |
1,968 |
1,962 |
6,465 |
4,851 |
| Net Working Capital (NWC) |
|
1,968 |
1,968 |
1,962 |
6,465 |
4,851 |
| Net Nonoperating Expense (NNE) |
|
151 |
151 |
-22 |
-11 |
-346 |
| Net Nonoperating Obligations (NNO) |
|
-2,252 |
-2,252 |
-2,176 |
-6,501 |
-5,190 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
5.93 |
19 |
-56 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-692.21% |
-692.21% |
-177.70% |
-23.95% |
-124.73% |
| Debt-free Net Working Capital to Revenue |
|
8,270.79% |
8,270.79% |
3,549.10% |
5,180.55% |
16,695.88% |
| Net Working Capital to Revenue |
|
8,270.79% |
8,270.79% |
3,549.10% |
5,180.55% |
16,695.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$5.55 |
($0.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
700.77M |
783.25M |
725.40M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$5.23 |
($0.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
700.77M |
831.05M |
725.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
669.75M |
738.72M |
679.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-750 |
-750 |
-946 |
-1,101 |
-780 |
| Normalized NOPAT Margin |
|
-3,150.36% |
-3,150.36% |
-1,711.37% |
-881.94% |
-2,683.29% |
| Pre Tax Income Margin |
|
-3,776.20% |
-3,776.20% |
-1,670.85% |
3,408.33% |
-2,346.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-181.59 |
119.53 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-134.38 |
121.34 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-184.07 |
119.16 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-136.85 |
120.97 |
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% |
-362.52% |