Growth Metrics |
- |
- |
- |
Revenue Growth |
25.64% |
31.34% |
0.00% |
EBITDA Growth |
-51.47% |
39.50% |
0.00% |
EBIT Growth |
-26.64% |
17.46% |
0.00% |
NOPAT Growth |
-25.75% |
17.58% |
0.00% |
Net Income Growth |
-22.52% |
27.60% |
0.00% |
EPS Growth |
-17.82% |
22.23% |
0.00% |
Operating Cash Flow Growth |
193.33% |
67.12% |
0.00% |
Free Cash Flow Firm Growth |
92.48% |
0.00% |
0.00% |
Invested Capital Growth |
-5.31% |
0.00% |
0.00% |
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 |
64.90% |
61.31% |
56.88% |
EBITDA Margin |
-17.88% |
-14.83% |
-32.19% |
Operating Margin |
-29.79% |
-29.77% |
-47.43% |
EBIT Margin |
-29.80% |
-29.57% |
-47.05% |
Profit (Net Income) Margin |
-30.98% |
-31.76% |
-57.62% |
Tax Burden Percent |
100.98% |
102.17% |
95.38% |
Interest Burden Percent |
102.94% |
105.16% |
128.41% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-14.02% |
-21.70% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
36.53% |
-496.78% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-4.33% |
-12.19% |
0.00% |
Return on Equity (ROE) |
-18.35% |
-33.89% |
0.00% |
Cash Return on Invested Capital (CROIC) |
-8.56% |
-221.70% |
0.00% |
Operating Return on Assets (OROA) |
-14.00% |
-11.97% |
0.00% |
Return on Assets (ROA) |
-14.55% |
-12.86% |
0.00% |
Return on Common Equity (ROCE) |
-6.88% |
14.06% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-16.44% |
40.84% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
-161 |
-128 |
-155 |
NOPAT Margin |
-20.85% |
-20.84% |
-33.20% |
Net Nonoperating Expense Percent (NNEP) |
-50.54% |
475.08% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
-10.32% |
42.46% |
- |
Cost of Revenue to Revenue |
35.10% |
38.69% |
43.12% |
SG&A Expenses to Revenue |
27.79% |
22.13% |
28.27% |
R&D to Revenue |
34.08% |
33.13% |
33.97% |
Operating Expenses to Revenue |
94.69% |
91.07% |
104.31% |
Earnings before Interest and Taxes (EBIT) |
-230 |
-182 |
-220 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-138 |
-91 |
-151 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
2.98 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
12.10 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
5.61 |
1.02 |
1.34 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
3.58 |
1.93 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
5.17 |
3.72 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
107.80 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.07 |
0.15 |
0.00 |
Long-Term Debt to Equity |
0.07 |
0.15 |
0.00 |
Financial Leverage |
-0.12 |
0.02 |
0.00 |
Leverage Ratio |
1.26 |
1.32 |
0.00 |
Compound Leverage Factor |
1.30 |
1.39 |
0.00 |
Debt to Total Capital |
6.74% |
13.28% |
0.00% |
Short-Term Debt to Total Capital |
0.07% |
0.14% |
0.00% |
Long-Term Debt to Total Capital |
6.67% |
13.15% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
122.70% |
0.00% |
Common Equity to Total Capital |
93.26% |
-35.99% |
0.00% |
Debt to EBITDA |
-0.76 |
-1.94 |
0.00 |
Net Debt to EBITDA |
2.45 |
-0.31 |
0.00 |
Long-Term Debt to EBITDA |
-0.75 |
-1.92 |
0.00 |
Debt to NOPAT |
-0.65 |
-1.38 |
0.00 |
Net Debt to NOPAT |
2.10 |
-0.22 |
0.00 |
Long-Term Debt to NOPAT |
-0.65 |
-1.36 |
0.00 |
Altman Z-Score |
7.69 |
0.33 |
0.00 |
Noncontrolling Interest Sharing Ratio |
62.52% |
141.50% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
3.74 |
1.99 |
0.00 |
Quick Ratio |
3.18 |
1.40 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-98 |
-1,308 |
0.00 |
Operating Cash Flow to CapEx |
171.55% |
-90.03% |
-135.00% |
Free Cash Flow to Firm to Interest Expense |
-6.33 |
-79.57 |
0.00 |
Operating Cash Flow to Interest Expense |
2.39 |
-2.42 |
-1.88 |
Operating Cash Flow Less CapEx to Interest Expense |
1.00 |
-5.10 |
-3.28 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.47 |
0.40 |
0.00 |
Accounts Receivable Turnover |
21.29 |
21.90 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
10.04 |
6.32 |
0.00 |
Accounts Payable Turnover |
6.34 |
5.25 |
0.00 |
Days Sales Outstanding (DSO) |
17.15 |
16.66 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
57.57 |
69.55 |
0.00 |
Cash Conversion Cycle (CCC) |
-40.43 |
-52.88 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,117 |
1,180 |
0.00 |
Invested Capital Turnover |
0.67 |
1.04 |
0.00 |
Increase / (Decrease) in Invested Capital |
-63 |
1,180 |
0.00 |
Enterprise Value (EV) |
3,994 |
2,282 |
0.00 |
Market Capitalization |
4,332 |
625 |
625 |
Book Value per Share |
$16.17 |
($14.36) |
$0.00 |
Tangible Book Value per Share |
$3.98 |
($47.78) |
$0.00 |
Total Capital |
1,560 |
1,328 |
0.00 |
Total Debt |
105 |
176 |
0.00 |
Total Long-Term Debt |
104 |
175 |
0.00 |
Net Debt |
-337 |
28 |
0.00 |
Capital Expenditures (CapEx) |
22 |
44 |
89 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-22 |
-22 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
421 |
126 |
0.00 |
Net Working Capital (NWC) |
420 |
124 |
0.00 |
Net Nonoperating Expense (NNE) |
78 |
67 |
114 |
Net Nonoperating Obligations (NNO) |
-337 |
28 |
0.00 |
Total Depreciation and Amortization (D&A) |
92 |
91 |
69 |
Debt-free, Cash-free Net Working Capital to Revenue |
-2.82% |
-3.64% |
0.00% |
Debt-free Net Working Capital to Revenue |
54.51% |
20.47% |
0.00% |
Net Working Capital to Revenue |
54.37% |
20.18% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($8.53) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
42.15M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
($8.53) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
42.15M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
90.14M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-161 |
-128 |
-155 |
Normalized NOPAT Margin |
-20.85% |
-20.84% |
-33.20% |
Pre Tax Income Margin |
-30.68% |
-31.09% |
-60.41% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-14.82 |
-11.05 |
-3.43 |
NOPAT to Interest Expense |
-10.37 |
-7.79 |
-2.42 |
EBIT Less CapEx to Interest Expense |
-16.22 |
-13.73 |
-4.82 |
NOPAT Less CapEx to Interest Expense |
-11.77 |
-10.47 |
-3.82 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |