| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
315.56% |
105.81% |
17.94% |
| EBITDA Growth |
0.00% |
22.70% |
-922.18% |
-160.92% |
| EBIT Growth |
0.00% |
11.23% |
-809.78% |
-161.64% |
| NOPAT Growth |
0.00% |
-238.65% |
-280.75% |
3.46% |
| Net Income Growth |
0.00% |
14.98% |
-920.87% |
-190.64% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
-186.21% |
| Operating Cash Flow Growth |
0.00% |
-507.96% |
-187.78% |
6.35% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-393.37% |
193.15% |
| Invested Capital Growth |
0.00% |
341.69% |
2,437.08% |
-608.99% |
| Revenue Q/Q Growth |
0.00% |
46.65% |
0.60% |
11.65% |
| EBITDA Q/Q Growth |
0.00% |
46.17% |
-33.01% |
-151.77% |
| EBIT Q/Q Growth |
0.00% |
40.08% |
-32.93% |
-142.17% |
| NOPAT Q/Q Growth |
0.00% |
-44.00% |
-15.31% |
9.03% |
| Net Income Q/Q Growth |
0.00% |
42.62% |
-32.16% |
-158.51% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-43.51% |
-24.35% |
19.24% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-17.60% |
194.57% |
| Invested Capital Q/Q Growth |
0.00% |
107.76% |
280.32% |
-608.83% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
99.37% |
-80.52% |
-45.02% |
| EBITDA Margin |
-171.56% |
-31.91% |
-158.50% |
-350.66% |
| Operating Margin |
-111.05% |
-90.50% |
-167.42% |
-137.04% |
| EBIT Margin |
-174.20% |
-37.21% |
-164.50% |
-364.92% |
| Profit (Net Income) Margin |
-141.70% |
-28.99% |
-143.79% |
-354.35% |
| Tax Burden Percent |
99.06% |
98.15% |
97.25% |
99.41% |
| Interest Burden Percent |
82.12% |
79.37% |
89.89% |
97.68% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-2,380.24% |
-2,976.16% |
-526.99% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-2,367.32% |
-2,983.18% |
-519.23% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
2,351.80% |
2,970.26% |
487.61% |
0.00% |
| Return on Equity (ROE) |
-28.44% |
-5.90% |
-39.38% |
-358.99% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-3,102.31% |
-711.82% |
0.00% |
| Operating Return on Assets (OROA) |
-58.89% |
-6.93% |
-40.19% |
-141.93% |
| Return on Assets (ROA) |
-47.90% |
-5.39% |
-35.14% |
-137.82% |
| Return on Common Equity (ROCE) |
-18.32% |
-5.64% |
-39.38% |
-358.99% |
| Return on Equity Simple (ROE_SIMPLE) |
-44.17% |
-3.36% |
-46.27% |
536.10% |
| Net Operating Profit after Tax (NOPAT) |
-7.36 |
-25 |
-95 |
-92 |
| NOPAT Margin |
-77.74% |
-63.35% |
-117.19% |
-95.93% |
| Net Nonoperating Expense Percent (NNEP) |
-12.92% |
7.02% |
-7.76% |
-149.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-37.34% |
146.99% |
| Cost of Revenue to Revenue |
0.00% |
0.63% |
180.52% |
145.02% |
| SG&A Expenses to Revenue |
115.53% |
152.09% |
45.85% |
38.38% |
| R&D to Revenue |
17.14% |
16.26% |
19.42% |
19.82% |
| Operating Expenses to Revenue |
180.07% |
190.75% |
86.90% |
92.02% |
| Earnings before Interest and Taxes (EBIT) |
-16 |
-15 |
-133 |
-348 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-16 |
-13 |
-128 |
-335 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
75.41 |
6.74 |
3.59 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
86.68 |
6.82 |
4.15 |
0.00 |
| Price to Revenue (P/Rev) |
241.90 |
58.22 |
11.17 |
27.81 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
7,309.62 |
1,429.48 |
19.84 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
238.72 |
49.62 |
8.49 |
26.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
21.29 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.01 |
-0.01 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.01 |
-0.01 |
| Financial Leverage |
-0.99 |
-1.00 |
-0.94 |
-1.75 |
| Leverage Ratio |
1.19 |
1.09 |
1.12 |
2.60 |
| Compound Leverage Factor |
0.97 |
0.87 |
1.01 |
2.54 |
| Debt to Total Capital |
0.00% |
0.00% |
0.98% |
-1.28% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.34% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.64% |
-1.28% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
35.60% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
64.40% |
100.00% |
99.02% |
101.28% |
| Debt to EBITDA |
0.00 |
0.00 |
-0.02 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
1.69 |
0.34 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-0.01 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
-0.03 |
-0.01 |
| Net Debt to NOPAT |
0.00 |
0.00 |
2.29 |
1.24 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-0.02 |
-0.01 |
| Altman Z-Score |
158.59 |
51.21 |
11.24 |
-3.20 |
| Noncontrolling Interest Sharing Ratio |
35.59% |
4.34% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
6.80 |
22.09 |
7.09 |
0.63 |
| Quick Ratio |
6.69 |
21.51 |
6.70 |
0.57 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-26 |
-128 |
119 |
| Operating Cash Flow to CapEx |
-288.60% |
-377.86% |
-637.56% |
-3,253.81% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.34 |
0.19 |
0.24 |
0.39 |
| Accounts Receivable Turnover |
0.00 |
12.91 |
15.89 |
12.55 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
7.77 |
5.67 |
5.20 |
| Accounts Payable Turnover |
0.00 |
0.02 |
7.49 |
6.45 |
| Days Sales Outstanding (DSO) |
0.00 |
28.27 |
22.97 |
29.09 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
15,473.57 |
48.75 |
56.59 |
| Cash Conversion Cycle (CCC) |
0.00 |
-15,445.30 |
-25.78 |
-27.50 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.31 |
1.37 |
35 |
-176 |
| Invested Capital Turnover |
30.62 |
46.98 |
4.50 |
-1.35 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.06 |
33 |
-211 |
| Enterprise Value (EV) |
2,260 |
1,952 |
687 |
2,542 |
| Market Capitalization |
2,290 |
2,290 |
904 |
2,655 |
| Book Value per Share |
$0.80 |
$0.88 |
$0.65 |
($0.31) |
| Tangible Book Value per Share |
$0.69 |
$0.87 |
$0.56 |
($0.51) |
| Total Capital |
47 |
340 |
254 |
-62 |
| Total Debt |
0.00 |
0.00 |
2.49 |
0.80 |
| Total Long-Term Debt |
0.00 |
0.00 |
1.63 |
0.80 |
| Net Debt |
-47 |
-338 |
-217 |
-113 |
| Capital Expenditures (CapEx) |
1.84 |
8.54 |
15 |
2.67 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-5.08 |
-1.86 |
-14 |
-195 |
| Debt-free Net Working Capital (DFNWC) |
42 |
336 |
205 |
-81 |
| Net Working Capital (NWC) |
42 |
336 |
204 |
-81 |
| Net Nonoperating Expense (NNE) |
6.05 |
-14 |
22 |
247 |
| Net Nonoperating Obligations (NNO) |
-47 |
-338 |
-217 |
-113 |
| Total Depreciation and Amortization (D&A) |
0.25 |
2.08 |
4.85 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-53.66% |
-4.72% |
-17.49% |
-203.82% |
| Debt-free Net Working Capital to Revenue |
441.23% |
855.16% |
253.59% |
-84.42% |
| Net Working Capital to Revenue |
441.23% |
855.16% |
252.52% |
-84.42% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($1.59) |
($0.05) |
($0.58) |
($1.66) |
| Adjusted Weighted Average Basic Shares Outstanding |
38.20M |
384.91M |
201.44M |
204.10M |
| Adjusted Diluted Earnings per Share |
($1.59) |
($0.05) |
$0.00 |
($1.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
38.20M |
242.44M |
386.06M |
204.10M |
| Adjusted Basic & Diluted Earnings per Share |
($1.59) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
33.74M |
384.91M |
386.06M |
434.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-7.36 |
-24 |
-94 |
-92 |
| Normalized NOPAT Margin |
-77.74% |
-61.36% |
-116.20% |
-95.93% |
| Pre Tax Income Margin |
-143.05% |
-29.54% |
-147.86% |
-356.45% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-570.78% |
-0.03% |
-0.11% |