| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
59.05% |
105.33% |
166.95% |
| EBITDA Growth |
0.00% |
-72.77% |
-130.79% |
-4.76% |
| EBIT Growth |
0.00% |
-69.83% |
-117.78% |
-17.75% |
| NOPAT Growth |
0.00% |
-69.83% |
-114.56% |
-19.51% |
| Net Income Growth |
0.00% |
-75.14% |
-112.19% |
-21.47% |
| EPS Growth |
0.00% |
-60.00% |
-79.17% |
-4.65% |
| Operating Cash Flow Growth |
0.00% |
-73.18% |
-84.07% |
-30.52% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-178.00% |
13.59% |
| Invested Capital Growth |
0.00% |
40.86% |
320.71% |
1.98% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
53.41% |
38.26% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-7.54% |
-4.34% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-10.33% |
-4.55% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-8.70% |
-4.55% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-11.11% |
-3.92% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-7.50% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-40.32% |
3.40% |
-4.01% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
17.45% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
13.58% |
-31.67% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
-156.17% |
-128.24% |
-162.11% |
-75.85% |
| EBITDA Margin |
-311.47% |
-338.33% |
-380.28% |
-149.23% |
| Operating Margin |
-383.23% |
-409.19% |
-427.58% |
-191.43% |
| EBIT Margin |
-383.23% |
-409.19% |
-434.00% |
-191.43% |
| Profit (Net Income) Margin |
-357.00% |
-393.11% |
-406.23% |
-184.84% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
93.16% |
96.07% |
93.60% |
96.56% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-313.89% |
-442.65% |
-311.88% |
-228.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-292.48% |
-431.06% |
-295.11% |
-204.05% |
| Return on Net Nonoperating Assets (RNNOA) |
242.48% |
402.75% |
256.51% |
159.29% |
| Return on Equity (ROE) |
-71.41% |
-39.89% |
-55.37% |
-69.11% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-476.58% |
-435.06% |
-230.37% |
| Operating Return on Assets (OROA) |
-57.34% |
-35.48% |
-41.16% |
-40.43% |
| Return on Assets (ROA) |
-53.41% |
-34.09% |
-38.53% |
-39.04% |
| Return on Common Equity (ROCE) |
-71.41% |
-39.89% |
-55.37% |
-69.11% |
| Return on Equity Simple (ROE_SIMPLE) |
-71.41% |
-23.73% |
-61.50% |
-64.30% |
| Net Operating Profit after Tax (NOPAT) |
-7.44 |
-13 |
-27 |
-32 |
| NOPAT Margin |
-268.26% |
-286.43% |
-299.31% |
-134.00% |
| Net Nonoperating Expense Percent (NNEP) |
-21.41% |
-11.59% |
-16.77% |
-24.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-45.31% |
-46.61% |
| Cost of Revenue to Revenue |
256.17% |
228.24% |
262.11% |
175.85% |
| SG&A Expenses to Revenue |
174.75% |
234.97% |
224.85% |
77.49% |
| R&D to Revenue |
52.31% |
45.97% |
40.62% |
30.39% |
| Operating Expenses to Revenue |
227.06% |
280.95% |
265.47% |
115.58% |
| Earnings before Interest and Taxes (EBIT) |
-11 |
-18 |
-39 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-8.63 |
-15 |
-34 |
-36 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
14.43 |
9.17 |
7.82 |
4.27 |
| Price to Tangible Book Value (P/TBV) |
14.43 |
9.17 |
7.82 |
4.27 |
| Price to Revenue (P/Rev) |
72.15 |
151.92 |
51.65 |
12.26 |
| 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) |
79.57 |
179.84 |
30.05 |
16.85 |
| Enterprise Value to Revenue (EV/Rev) |
68.01 |
136.12 |
46.60 |
9.98 |
| 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 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.83 |
-0.93 |
-0.87 |
-0.78 |
| Leverage Ratio |
1.34 |
1.17 |
1.44 |
1.77 |
| Compound Leverage Factor |
1.25 |
1.12 |
1.35 |
1.71 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
18.91 |
38.40 |
3.46 |
0.88 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
3.40 |
10.87 |
3.75 |
4.00 |
| Quick Ratio |
2.82 |
10.18 |
3.49 |
3.53 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-14 |
-38 |
-33 |
| Operating Cash Flow to CapEx |
-1,316.26% |
-937.34% |
-145.60% |
-1,039.98% |
| 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 |
0.15 |
0.09 |
0.09 |
0.21 |
| Accounts Receivable Turnover |
10.58 |
9.30 |
9.28 |
7.06 |
| Inventory Turnover |
14.20 |
20.13 |
38.58 |
11.64 |
| Fixed Asset Turnover |
0.66 |
1.04 |
0.70 |
1.23 |
| Accounts Payable Turnover |
3.93 |
3.63 |
3.75 |
4.01 |
| Days Sales Outstanding (DSO) |
34.50 |
39.24 |
39.33 |
51.69 |
| Days Inventory Outstanding (DIO) |
25.70 |
18.14 |
9.46 |
31.37 |
| Days Payable Outstanding (DPO) |
92.78 |
100.49 |
97.45 |
91.00 |
| Cash Conversion Cycle (CCC) |
-32.58 |
-43.11 |
-48.66 |
-7.95 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
2.37 |
3.34 |
14 |
14 |
| Invested Capital Turnover |
1.17 |
1.55 |
1.04 |
1.70 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.97 |
11 |
0.28 |
| Enterprise Value (EV) |
189 |
600 |
422 |
241 |
| Market Capitalization |
200 |
670 |
468 |
296 |
| Book Value per Share |
$0.21 |
$0.86 |
$0.68 |
$0.66 |
| Tangible Book Value per Share |
$0.21 |
$0.86 |
$0.68 |
$0.66 |
| Total Capital |
14 |
73 |
60 |
69 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-11 |
-70 |
-46 |
-55 |
| Capital Expenditures (CapEx) |
0.61 |
1.48 |
18 |
3.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1.48 |
-1.44 |
-8.70 |
-3.60 |
| Debt-free Net Working Capital (DFNWC) |
10 |
68 |
37 |
52 |
| Net Working Capital (NWC) |
10 |
68 |
37 |
52 |
| Net Nonoperating Expense (NNE) |
2.46 |
4.70 |
9.68 |
12 |
| Net Nonoperating Obligations (NNO) |
-11 |
-70 |
-46 |
-55 |
| Total Depreciation and Amortization (D&A) |
1.99 |
3.12 |
4.86 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-53.43% |
-32.66% |
-96.06% |
-14.90% |
| Debt-free Net Working Capital to Revenue |
361.04% |
1,548.11% |
409.42% |
213.32% |
| Net Working Capital to Revenue |
361.04% |
1,548.11% |
409.42% |
213.32% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.24) |
($0.43) |
($0.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
71.34M |
86.20M |
101.87M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.24) |
($0.43) |
($0.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
71.34M |
86.20M |
101.87M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
84.63M |
91.60M |
117.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-7.44 |
-13 |
-27 |
-31 |
| Normalized NOPAT Margin |
-268.26% |
-286.43% |
-299.31% |
-128.61% |
| Pre Tax Income Margin |
-357.00% |
-393.11% |
-406.23% |
-184.84% |
| 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% |
-1.88% |
-1.63% |
-1.69% |