Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
570.21% |
19.50% |
-0.40% |
-10.02% |
46.40% |
158.57% |
EBITDA Growth |
|
0.00% |
-277.51% |
-5.68% |
-73.75% |
46.80% |
64.42% |
205.30% |
EBIT Growth |
|
0.00% |
-281.38% |
-9.69% |
-70.07% |
45.77% |
61.50% |
177.49% |
NOPAT Growth |
|
0.00% |
-281.38% |
-9.69% |
-70.07% |
45.77% |
61.50% |
210.70% |
Net Income Growth |
|
0.00% |
-308.68% |
-28.54% |
-43.55% |
42.87% |
50.49% |
120.96% |
EPS Growth |
|
0.00% |
-205.13% |
-28.54% |
-43.55% |
44.09% |
51.49% |
117.87% |
Operating Cash Flow Growth |
|
0.00% |
-387.36% |
-125.79% |
-40.46% |
47.79% |
84.05% |
682.44% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-374.14% |
-20.20% |
36.70% |
94.89% |
2,450.18% |
Invested Capital Growth |
|
0.00% |
0.00% |
14.13% |
-65.55% |
-9.11% |
-29.60% |
-44.47% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.96% |
-6.58% |
37.25% |
12.63% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.60% |
14.68% |
28.58% |
95.40% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.71% |
14.38% |
25.90% |
150.80% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.71% |
14.38% |
25.90% |
258.28% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.30% |
14.77% |
18.88% |
303.29% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.30% |
14.78% |
18.28% |
267.89% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-92.24% |
27.54% |
-3.74% |
73.42% |
13.38% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-22.29% |
89.83% |
22.92% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-50.35% |
-1.64% |
-24.52% |
-9.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-0.46% |
-10.75% |
-4.61% |
-13.58% |
-12.93% |
27.19% |
37.70% |
EBITDA Margin |
|
-156.12% |
-87.94% |
-77.77% |
-135.67% |
-80.21% |
-19.49% |
7.94% |
Operating Margin |
|
-157.51% |
-89.63% |
-82.27% |
-140.47% |
-84.65% |
-22.26% |
6.67% |
EBIT Margin |
|
-157.51% |
-89.63% |
-82.27% |
-140.47% |
-84.65% |
-22.26% |
6.67% |
Profit (Net Income) Margin |
|
-159.58% |
-97.31% |
-104.67% |
-150.87% |
-95.79% |
-32.40% |
2.63% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
101.32% |
108.57% |
127.23% |
107.40% |
113.15% |
145.51% |
39.36% |
Effective Tax Rate |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-151.50% |
-59.57% |
-62.01% |
-57.39% |
-44.21% |
10.41% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-35.70% |
-22.91% |
-31.49% |
-19.99% |
-7.61% |
5.52% |
Return on Assets (ROA) |
|
0.00% |
-38.76% |
-29.15% |
-33.82% |
-22.62% |
-11.08% |
2.17% |
Return on Common Equity (ROCE) |
|
0.00% |
303.98% |
-32.18% |
-57.87% |
-45.00% |
-29.36% |
6.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
75.51% |
-35.16% |
-97.15% |
-107.43% |
-88.96% |
15.17% |
Net Operating Profit after Tax (NOPAT) |
|
-48 |
-182 |
-200 |
-340 |
-184 |
-71 |
79 |
NOPAT Margin |
|
-110.25% |
-62.74% |
-57.59% |
-98.33% |
-59.26% |
-15.58% |
6.67% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-62.26% |
-22.20% |
-18.23% |
-15.75% |
-13.29% |
-7.55% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-32.17% |
-15.26% |
19.44% |
Cost of Revenue to Revenue |
|
100.46% |
110.75% |
104.61% |
113.58% |
112.93% |
72.81% |
62.30% |
SG&A Expenses to Revenue |
|
21.48% |
14.82% |
22.64% |
28.26% |
40.99% |
18.31% |
5.91% |
R&D to Revenue |
|
0.00% |
8.27% |
15.25% |
18.96% |
17.86% |
9.85% |
4.53% |
Operating Expenses to Revenue |
|
157.04% |
78.88% |
77.65% |
126.90% |
71.72% |
49.45% |
31.02% |
Earnings before Interest and Taxes (EBIT) |
|
-68 |
-260 |
-285 |
-485 |
-263 |
-101 |
79 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-68 |
-255 |
-270 |
-469 |
-249 |
-89 |
93 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.82 |
1.46 |
0.23 |
0.92 |
5.38 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.82 |
1.46 |
0.23 |
0.92 |
5.38 |
Price to Revenue (P/Rev) |
|
16.73 |
2.50 |
11.36 |
2.27 |
0.20 |
0.34 |
0.93 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.54 |
Dividend Yield |
|
0.00% |
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% |
2.66% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.32 |
8.05 |
0.17 |
0.00 |
0.00 |
0.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.33 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.34 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.49 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.03 |
0.18 |
0.00 |
0.76 |
1.08 |
0.63 |
Long-Term Debt to Equity |
|
0.00 |
1.03 |
0.18 |
0.00 |
0.76 |
1.08 |
0.63 |
Financial Leverage |
|
0.00 |
-1.73 |
-1.21 |
-1.18 |
-1.39 |
-1.73 |
-2.13 |
Leverage Ratio |
|
0.00 |
3.91 |
2.04 |
1.83 |
2.54 |
3.99 |
4.79 |
Compound Leverage Factor |
|
0.00 |
4.24 |
2.60 |
1.97 |
2.87 |
5.81 |
1.89 |
Debt to Total Capital |
|
0.00% |
50.77% |
15.42% |
0.00% |
43.16% |
51.85% |
38.79% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
50.77% |
15.42% |
0.00% |
43.16% |
51.85% |
38.79% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
148.02% |
0.00% |
17.27% |
16.36% |
19.42% |
21.71% |
Common Equity to Total Capital |
|
0.00% |
-98.79% |
84.58% |
82.73% |
40.48% |
28.73% |
39.49% |
Debt to EBITDA |
|
0.00 |
-0.75 |
-0.70 |
0.00 |
-1.18 |
-3.37 |
2.14 |
Net Debt to EBITDA |
|
0.00 |
1.26 |
4.26 |
0.00 |
2.41 |
6.21 |
-7.61 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.75 |
-0.70 |
0.00 |
-1.18 |
-3.37 |
2.14 |
Debt to NOPAT |
|
0.00 |
-1.06 |
-0.94 |
0.00 |
-1.60 |
-4.22 |
2.55 |
Net Debt to NOPAT |
|
0.00 |
1.77 |
5.75 |
0.00 |
3.26 |
7.77 |
-9.05 |
Long-Term Debt to NOPAT |
|
0.00 |
-1.06 |
-0.94 |
0.00 |
-1.60 |
-4.22 |
2.55 |
Altman Z-Score |
|
0.00 |
-0.39 |
3.03 |
-1.08 |
-1.50 |
-0.91 |
0.60 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
300.64% |
45.98% |
6.66% |
21.59% |
33.59% |
37.75% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.01 |
23.25 |
5.41 |
4.78 |
12.88 |
12.54 |
Quick Ratio |
|
0.00 |
2.01 |
23.25 |
5.40 |
4.78 |
12.88 |
12.54 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-46 |
-219 |
-263 |
-167 |
-8.51 |
200 |
Operating Cash Flow to CapEx |
|
-745.71% |
-1,051.24% |
-3,988.89% |
-3,601.79% |
-2,393.18% |
-357.45% |
1,658.47% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.07 |
-2.82 |
-7.33 |
-4.81 |
-0.18 |
4.20 |
Operating Cash Flow to Interest Expense |
|
-29.00 |
-5.70 |
-3.70 |
-11.24 |
-6.09 |
-0.73 |
4.11 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-32.89 |
-6.25 |
-3.79 |
-11.55 |
-6.34 |
-0.93 |
3.86 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.40 |
0.28 |
0.22 |
0.24 |
0.34 |
0.83 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
10.79 |
9.33 |
10.18 |
10.20 |
6.29 |
10.72 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
33.84 |
39.14 |
35.87 |
35.77 |
58.01 |
34.04 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-33.84 |
-39.14 |
-35.87 |
-35.77 |
-58.01 |
-34.04 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-136 |
-117 |
-193 |
-211 |
-273 |
-395 |
Invested Capital Turnover |
|
0.00 |
-4.27 |
-2.75 |
-2.23 |
-1.54 |
-1.88 |
-3.52 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-136 |
19 |
-77 |
-18 |
-62 |
-122 |
Enterprise Value (EV) |
|
0.00 |
963 |
2,791 |
58 |
-425 |
-286 |
498 |
Market Capitalization |
|
724 |
724 |
3,940 |
783 |
63 |
153 |
1,096 |
Book Value per Share |
|
$0.00 |
($11.03) |
$4.12 |
$2.12 |
$19.65 |
$11.35 |
$13.49 |
Tangible Book Value per Share |
|
$0.00 |
($11.03) |
$4.12 |
$2.12 |
$19.65 |
$11.35 |
$13.49 |
Total Capital |
|
0.00 |
379 |
1,221 |
648 |
685 |
577 |
516 |
Total Debt |
|
0.00 |
192 |
188 |
0.00 |
295 |
299 |
200 |
Total Long-Term Debt |
|
0.00 |
192 |
188 |
0.00 |
295 |
299 |
200 |
Net Debt |
|
0.00 |
-322 |
-1,149 |
-837 |
-600 |
-551 |
-710 |
Capital Expenditures (CapEx) |
|
3.50 |
12 |
7.20 |
11 |
8.80 |
9.40 |
12 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-196 |
-48 |
-131 |
-160 |
-66 |
-71 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
199 |
1,068 |
576 |
603 |
779 |
820 |
Net Working Capital (NWC) |
|
0.00 |
199 |
1,068 |
576 |
603 |
779 |
820 |
Net Nonoperating Expense (NNE) |
|
21 |
100 |
163 |
181 |
114 |
76 |
48 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-322 |
-1,149 |
-842 |
-600 |
-551 |
-710 |
Total Depreciation and Amortization (D&A) |
|
0.60 |
4.90 |
16 |
17 |
14 |
13 |
15 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-67.61% |
-13.84% |
-37.84% |
-51.32% |
-14.42% |
-6.04% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
68.57% |
307.90% |
166.85% |
193.89% |
171.21% |
69.72% |
Net Working Capital to Revenue |
|
0.00% |
68.57% |
307.90% |
166.85% |
193.89% |
171.21% |
69.72% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($86.58) |
($37.62) |
$0.00 |
($10.24) |
$1.96 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
27.97M |
13.84M |
0.00 |
14.40M |
14.90M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($86.58) |
($37.62) |
$0.00 |
($10.24) |
$1.83 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
27.97M |
13.84M |
0.00 |
14.40M |
16.90M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($86.58) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.19M |
14.11M |
0.00 |
14.60M |
15.20M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-48 |
-182 |
-200 |
-340 |
-184 |
-71 |
55 |
Normalized NOPAT Margin |
|
-110.25% |
-62.74% |
-57.59% |
-98.33% |
-59.26% |
-15.58% |
4.67% |
Pre Tax Income Margin |
|
-159.58% |
-97.31% |
-104.67% |
-150.87% |
-95.79% |
-32.40% |
2.63% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-75.78 |
-11.66 |
-3.67 |
-13.52 |
-7.60 |
-2.20 |
1.65 |
NOPAT to Interest Expense |
|
-53.04 |
-8.16 |
-2.57 |
-9.46 |
-5.32 |
-1.54 |
1.65 |
EBIT Less CapEx to Interest Expense |
|
-79.67 |
-12.21 |
-3.76 |
-13.83 |
-7.86 |
-2.40 |
1.40 |
NOPAT Less CapEx to Interest Expense |
|
-56.93 |
-8.71 |
-2.66 |
-9.77 |
-5.58 |
-1.74 |
1.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.06% |
-2.02% |
-1.01% |
-2.04% |
9.71% |