Growth Metrics |
- |
- |
- |
Revenue Growth |
61.71% |
20.60% |
0.00% |
EBITDA Growth |
-409.08% |
34.22% |
0.00% |
EBIT Growth |
-457.56% |
44.90% |
0.00% |
NOPAT Growth |
-299.95% |
18.59% |
0.00% |
Net Income Growth |
-433.20% |
42.72% |
0.00% |
EPS Growth |
-116.23% |
44.40% |
0.00% |
Operating Cash Flow Growth |
395.64% |
20.11% |
0.00% |
Free Cash Flow Firm Growth |
-39.73% |
0.00% |
0.00% |
Invested Capital Growth |
27.48% |
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 |
24.63% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
90.49% |
86.19% |
84.28% |
EBITDA Margin |
-39.45% |
-12.53% |
-22.98% |
Operating Margin |
-43.11% |
-17.43% |
-25.82% |
EBIT Margin |
-37.32% |
-10.82% |
-23.69% |
Profit (Net Income) Margin |
-37.25% |
-11.30% |
-23.78% |
Tax Burden Percent |
99.81% |
104.37% |
100.39% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-151.68% |
-86.27% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-145.67% |
-87.47% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
124.56% |
73.66% |
0.00% |
Return on Equity (ROE) |
-27.12% |
-12.61% |
0.00% |
Cash Return on Invested Capital (CROIC) |
-175.84% |
-286.27% |
0.00% |
Operating Return on Assets (OROA) |
-24.67% |
-5.45% |
0.00% |
Return on Assets (ROA) |
-24.63% |
-5.69% |
0.00% |
Return on Common Equity (ROCE) |
-13.05% |
3.61% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-22.73% |
22.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
-392 |
-98 |
-121 |
NOPAT Margin |
-30.18% |
-12.20% |
-18.08% |
Net Nonoperating Expense Percent (NNEP) |
-6.02% |
1.20% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
-18.42% |
23.76% |
- |
Cost of Revenue to Revenue |
9.51% |
13.81% |
15.72% |
SG&A Expenses to Revenue |
34.72% |
20.48% |
21.57% |
R&D to Revenue |
71.92% |
54.52% |
54.77% |
Operating Expenses to Revenue |
133.61% |
103.63% |
110.10% |
Earnings before Interest and Taxes (EBIT) |
-485 |
-87 |
-158 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-513 |
-101 |
-153 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
13.47 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
13.91 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
22.07 |
0.93 |
1.12 |
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) |
92.63 |
6.10 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
20.66 |
1.73 |
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) |
120.93 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.86 |
-0.84 |
0.00 |
Leverage Ratio |
1.10 |
1.11 |
0.00 |
Compound Leverage Factor |
1.10 |
1.11 |
0.00 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
128.66% |
0.00% |
Common Equity to Total Capital |
100.00% |
-28.66% |
0.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
83.85 |
3.59 |
0.00 |
Noncontrolling Interest Sharing Ratio |
51.90% |
128.66% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
12.63 |
11.08 |
0.00 |
Quick Ratio |
12.44 |
10.92 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-455 |
-326 |
0.00 |
Operating Cash Flow to CapEx |
3,554.23% |
-772.46% |
-1,508.44% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.66 |
0.50 |
0.00 |
Accounts Receivable Turnover |
4.37 |
3.28 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
94.22 |
53.80 |
0.00 |
Accounts Payable Turnover |
2.69 |
2.39 |
0.00 |
Days Sales Outstanding (DSO) |
83.49 |
111.35 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
135.75 |
152.94 |
0.00 |
Cash Conversion Cycle (CCC) |
-52.26 |
-41.59 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
290 |
227 |
0.00 |
Invested Capital Turnover |
5.03 |
7.07 |
0.00 |
Increase / (Decrease) in Invested Capital |
62 |
227 |
0.00 |
Enterprise Value (EV) |
26,856 |
1,388 |
0.00 |
Market Capitalization |
28,697 |
748 |
748 |
Book Value per Share |
$12.14 |
($6.98) |
$0.00 |
Tangible Book Value per Share |
$11.75 |
($7.97) |
$0.00 |
Total Capital |
2,131 |
1,441 |
0.00 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-1,841 |
-1,213 |
0.00 |
Capital Expenditures (CapEx) |
6.25 |
9.72 |
6.23 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
207 |
133 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
2,047 |
1,346 |
0.00 |
Net Working Capital (NWC) |
2,047 |
1,346 |
0.00 |
Net Nonoperating Expense (NNE) |
92 |
-7.29 |
38 |
Net Nonoperating Obligations (NNO) |
-1,841 |
-1,213 |
0.00 |
Total Depreciation and Amortization (D&A) |
-28 |
-14 |
4.74 |
Debt-free, Cash-free Net Working Capital to Revenue |
15.89% |
16.54% |
0.00% |
Debt-free Net Working Capital to Revenue |
157.47% |
167.42% |
0.00% |
Net Working Capital to Revenue |
157.47% |
167.42% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($3.33) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
145.47M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
($3.33) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
145.47M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
180.90M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-392 |
-98 |
-121 |
Normalized NOPAT Margin |
-30.18% |
-12.20% |
-18.08% |
Pre Tax Income Margin |
-37.32% |
-10.82% |
-23.69% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-1.81% |
-1.59% |
-6.18% |