Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
16.36% |
EBITDA Growth |
|
0.00% |
-163.29% |
-80.61% |
105.86% |
-6,072.66% |
-51.07% |
EBIT Growth |
|
0.00% |
-165.31% |
-81.75% |
100.00% |
0.00% |
-50.25% |
NOPAT Growth |
|
0.00% |
-127.84% |
462.86% |
-100.00% |
0.00% |
-19.37% |
Net Income Growth |
|
0.00% |
-179.99% |
65.52% |
66.29% |
1,949.05% |
91.37% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
14.85% |
131.42% |
4.73% |
25.21% |
-4.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-253.25% |
523.05% |
-89.23% |
126.24% |
Invested Capital Growth |
|
0.00% |
0.00% |
166.52% |
-912.83% |
-11.65% |
-368.51% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
159.06% |
0.00% |
317.01% |
409.94% |
EBITDA Margin |
|
0.00% |
0.00% |
-131.86% |
0.00% |
-192.99% |
-250.54% |
Operating Margin |
|
0.00% |
0.00% |
-31.31% |
0.00% |
8.83% |
18.11% |
EBIT Margin |
|
0.00% |
0.00% |
-135.62% |
0.00% |
-198.70% |
-256.56% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
-35.88% |
0.00% |
93.58% |
153.90% |
Tax Burden Percent |
|
-463.54% |
248.19% |
-303.42% |
0.00% |
46.53% |
56.21% |
Interest Burden Percent |
|
-24.56% |
56.18% |
-8.72% |
0.00% |
-101.22% |
-106.72% |
Effective Tax Rate |
|
0.00% |
0.00% |
403.42% |
0.00% |
53.47% |
43.79% |
Return on Invested Capital (ROIC) |
|
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% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-109.43% |
-6.78% |
-1.19% |
18.22% |
28.07% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-215.77% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-4.16% |
0.00% |
-5.96% |
-7.05% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
-1.10% |
0.00% |
2.81% |
4.23% |
Return on Common Equity (ROCE) |
|
0.00% |
-109.43% |
-6.77% |
-1.19% |
18.22% |
28.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-109.43% |
-3.72% |
-1.14% |
16.08% |
25.79% |
Net Operating Profit after Tax (NOPAT) |
|
433 |
-121 |
438 |
0.00 |
45 |
130 |
NOPAT Margin |
|
0.00% |
0.00% |
95.00% |
0.00% |
4.11% |
10.18% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-30.63% |
-21.86% |
-0.61% |
5.95% |
20.81% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
1.71% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
25.42% |
0.00% |
19.61% |
20.32% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
136.49% |
0.00% |
94.65% |
98.03% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
105.89% |
0.00% |
71.57% |
61.58% |
Earnings before Interest and Taxes (EBIT) |
|
526 |
-344 |
-625 |
0.00 |
-2,188 |
-3,288 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
531 |
-336 |
-608 |
36 |
-2,125 |
-3,210 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
5.94 |
0.61 |
3.83 |
6.10 |
6.46 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
6.12 |
0.68 |
4.34 |
6.84 |
7.17 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.89 |
0.00 |
35.51 |
38.53 |
Price to Earnings (P/E) |
|
4.34 |
0.00 |
0.00 |
0.00 |
37.95 |
25.04 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
23.03% |
0.00% |
0.00% |
0.00% |
2.64% |
3.99% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.15 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
5.91 |
0.00 |
19.83 |
38.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
97.34 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
6.22 |
0.00 |
482.93 |
377.85 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.81 |
0.36 |
0.43 |
2.18 |
5.14 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.50 |
0.00 |
0.30 |
17.54 |
19.77 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.18 |
0.00 |
-0.22 |
-0.32 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.18 |
0.00 |
-0.22 |
-0.32 |
0.00 |
Financial Leverage |
|
0.00 |
-5.35 |
-1.13 |
-1.97 |
-2.93 |
-1.26 |
Leverage Ratio |
|
0.00 |
23.18 |
6.15 |
5.33 |
6.49 |
6.64 |
Compound Leverage Factor |
|
0.00 |
13.02 |
-0.54 |
0.00 |
-6.57 |
-7.08 |
Debt to Total Capital |
|
0.00% |
15.40% |
0.22% |
-28.52% |
-47.56% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
15.40% |
0.22% |
-28.52% |
-47.56% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
0.01% |
Common Equity to Total Capital |
|
0.00% |
84.60% |
99.74% |
128.52% |
147.56% |
99.99% |
Debt to EBITDA |
|
0.00 |
-0.24 |
-0.02 |
-30.57 |
0.97 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-0.24 |
-0.02 |
-429.98 |
8.13 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.24 |
-0.02 |
-30.57 |
0.97 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.66 |
0.02 |
0.00 |
-45.68 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-0.66 |
0.02 |
0.00 |
-381.84 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.66 |
0.02 |
0.00 |
-45.68 |
0.00 |
Altman Z-Score |
|
0.00 |
-0.05 |
-0.19 |
1.09 |
1.03 |
0.62 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.03% |
0.02% |
0.00% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.80 |
0.63 |
3.26 |
3.00 |
1.32 |
Quick Ratio |
|
0.00 |
0.04 |
0.13 |
3.26 |
3.00 |
0.47 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
1,784 |
-2,734 |
11,566 |
1,245 |
2,492 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
15.66 |
-7.44 |
0.00 |
0.61 |
0.88 |
Operating Cash Flow to Interest Expense |
|
0.00 |
28.93 |
20.76 |
0.00 |
4.91 |
3.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
28.93 |
20.76 |
0.00 |
4.91 |
3.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.03 |
0.00 |
0.03 |
0.03 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
0.83 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
3.99 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
366.38 |
441.87 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14,207.56 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13,841.17 |
441.87 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-1,905 |
1,267 |
-10,299 |
-11,499 |
-3,002 |
Invested Capital Turnover |
|
0.00 |
0.00 |
-1.45 |
0.00 |
-0.10 |
-0.70 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-1,905 |
3,172 |
-11,566 |
-1,200 |
-2,362 |
Enterprise Value (EV) |
|
0.00 |
2,682 |
2,724 |
3,463 |
21,839 |
49,277 |
Market Capitalization |
|
2,602 |
2,602 |
2,712 |
18,763 |
39,108 |
49,375 |
Book Value per Share |
|
$0.00 |
$333.02 |
$2.77 |
$1.06 |
$1.37 |
$1.60 |
Tangible Book Value per Share |
|
$0.00 |
$322.98 |
$2.48 |
$0.94 |
$1.22 |
$1.44 |
Total Capital |
|
0.00 |
518 |
4,453 |
3,814 |
4,344 |
7,647 |
Total Debt |
|
0.00 |
80 |
10 |
-1,088 |
-2,066 |
0.00 |
Total Long-Term Debt |
|
0.00 |
80 |
10 |
-1,088 |
-2,066 |
0.00 |
Net Debt |
|
0.00 |
80 |
10 |
-15,299 |
-17,268 |
-99 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-810 |
-3,546 |
1,700 |
4,348 |
4,608 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-810 |
-3,546 |
15,911 |
19,550 |
4,608 |
Net Working Capital (NWC) |
|
0.00 |
-810 |
-3,546 |
15,911 |
19,550 |
4,608 |
Net Nonoperating Expense (NNE) |
|
-166 |
359 |
603 |
56 |
-985 |
-1,842 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-2,343 |
-3,176 |
-15,201 |
-17,909 |
-10,649 |
Total Depreciation and Amortization (D&A) |
|
5.07 |
7.43 |
17 |
36 |
63 |
77 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-769.60% |
0.00% |
394.84% |
359.58% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-769.60% |
0.00% |
1,775.37% |
359.58% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
-769.60% |
0.00% |
1,775.37% |
359.58% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
4.61B |
4.69B |
4.77B |
4.82B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1,602,126.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.61B |
4.69B |
4.77B |
4.82B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.61B |
4.69B |
9.60B |
9.68B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
433 |
-121 |
-101 |
0.00 |
68 |
130 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
-21.92% |
0.00% |
6.18% |
10.18% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
11.83% |
0.00% |
201.13% |
273.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-3.02 |
-1.70 |
0.00 |
-1.07 |
-1.16 |
NOPAT to Interest Expense |
|
0.00 |
-1.06 |
1.19 |
0.00 |
0.02 |
0.05 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-3.02 |
-1.70 |
0.00 |
-1.07 |
-1.16 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1.06 |
1.19 |
0.00 |
0.02 |
0.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |