Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.38% |
-81.57% |
1,446.03% |
-31.50% |
0.00% |
EBITDA Growth |
|
-3.06% |
-184.68% |
170.16% |
-16.63% |
0.00% |
EBIT Growth |
|
1.72% |
-205.55% |
161.42% |
-15.34% |
0.00% |
NOPAT Growth |
|
0.68% |
-180.52% |
179.51% |
-15.02% |
0.00% |
Net Income Growth |
|
-3.39% |
-195.44% |
158.69% |
-17.33% |
0.00% |
EPS Growth |
|
5.81% |
-190.53% |
141.21% |
-28.77% |
0.00% |
Operating Cash Flow Growth |
|
6.98% |
-182.09% |
174.88% |
-27.11% |
0.00% |
Free Cash Flow Firm Growth |
|
3.19% |
-190.99% |
179.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
70.36% |
5,377.16% |
96.32% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
22.68% |
-83.53% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
2.12% |
-155.22% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
1.71% |
-168.11% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.87% |
-150.68% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-7.94% |
-157.82% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-9.46% |
-153.09% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-101.61% |
-160.64% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-83.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
284.61% |
-74.30% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-164.29% |
-160.03% |
34.82% |
-767.40% |
-450.67% |
Operating Margin |
|
-179.69% |
-181.62% |
31.64% |
-808.22% |
-481.29% |
EBIT Margin |
|
-178.96% |
-182.80% |
31.91% |
-803.31% |
-477.06% |
Profit (Net Income) Margin |
|
-160.80% |
-156.13% |
30.14% |
-794.01% |
-463.54% |
Tax Burden Percent |
|
105.22% |
99.52% |
91.95% |
99.76% |
100.24% |
Interest Burden Percent |
|
85.40% |
85.82% |
102.73% |
99.08% |
96.93% |
Effective Tax Rate |
|
0.00% |
0.00% |
8.05% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-830.50% |
-2,304.45% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-823.66% |
-2,299.81% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
799.97% |
2,279.67% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-30.54% |
-24.78% |
33.51% |
-85.05% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-882.55% |
-1,232.29% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-26.16% |
-22.60% |
25.37% |
-55.08% |
0.00% |
Return on Assets (ROA) |
|
-23.51% |
-19.30% |
23.96% |
-54.44% |
0.00% |
Return on Common Equity (ROCE) |
|
-30.54% |
-24.78% |
33.51% |
-85.05% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-36.22% |
-25.53% |
25.22% |
-85.05% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-96 |
-97 |
120 |
-151 |
-131 |
NOPAT Margin |
|
-125.78% |
-127.13% |
29.10% |
-565.75% |
-336.90% |
Net Nonoperating Expense Percent (NNEP) |
|
-6.85% |
-4.64% |
1.16% |
-48.05% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-28.33% |
-20.79% |
24.35% |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
80.61% |
92.68% |
17.78% |
159.52% |
141.76% |
R&D to Revenue |
|
176.43% |
188.94% |
50.57% |
748.70% |
439.53% |
Operating Expenses to Revenue |
|
279.69% |
281.62% |
68.36% |
908.22% |
581.29% |
Earnings before Interest and Taxes (EBIT) |
|
-137 |
-139 |
132 |
-214 |
-186 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-125 |
-122 |
144 |
-205 |
-176 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.72 |
1.41 |
1.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
2.86 |
1.53 |
1.09 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
12.09 |
8.61 |
1.20 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
3.98 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
25.11% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
41.06 |
23.19 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
7.84 |
2.61 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.97 |
-0.99 |
-1.01 |
-1.02 |
0.00 |
Leverage Ratio |
|
1.30 |
1.28 |
1.40 |
1.56 |
0.00 |
Compound Leverage Factor |
|
1.11 |
1.10 |
1.44 |
1.55 |
0.00 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
1.68 |
1.83 |
2.84 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
3.40 |
7.41 |
5.70 |
4.01 |
0.00 |
Quick Ratio |
|
3.19 |
7.06 |
5.50 |
3.73 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-102 |
-105 |
116 |
-147 |
0.00 |
Operating Cash Flow to CapEx |
|
-5,527.07% |
-4,781.85% |
1,768.21% |
-1,551.52% |
-3,512.83% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.15 |
0.12 |
0.79 |
0.07 |
0.00 |
Accounts Receivable Turnover |
|
2.03 |
2.88 |
16.83 |
1.71 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
4.07 |
3.41 |
17.37 |
1.17 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
180.08 |
126.95 |
21.69 |
213.61 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
180.08 |
126.95 |
21.69 |
213.61 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
15 |
8.55 |
-0.16 |
-4.40 |
0.00 |
Invested Capital Turnover |
|
6.60 |
18.13 |
-180.83 |
-12.13 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
6.02 |
8.71 |
4.24 |
-4.40 |
0.00 |
Enterprise Value (EV) |
|
598 |
198 |
2.03 |
0.00 |
0.00 |
Market Capitalization |
|
922 |
655 |
495 |
0.00 |
0.00 |
Book Value per Share |
|
$4.92 |
$6.64 |
$7.56 |
$4.83 |
$0.00 |
Tangible Book Value per Share |
|
$4.68 |
$6.11 |
$6.97 |
$4.18 |
$0.00 |
Total Capital |
|
339 |
465 |
493 |
249 |
0.00 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-324 |
-456 |
-493 |
-253 |
0.00 |
Capital Expenditures (CapEx) |
|
1.99 |
2.47 |
8.15 |
12 |
4.31 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14 |
-17 |
-43 |
-36 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
212 |
357 |
449 |
216 |
0.00 |
Net Working Capital (NWC) |
|
212 |
357 |
449 |
216 |
0.00 |
Net Nonoperating Expense (NNE) |
|
27 |
22 |
-4.33 |
61 |
49 |
Net Nonoperating Obligations (NNO) |
|
-324 |
-456 |
-493 |
-253 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
11 |
17 |
12 |
9.58 |
10 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.85% |
-22.58% |
-10.46% |
-135.84% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
278.04% |
469.88% |
108.87% |
810.97% |
0.00% |
Net Working Capital to Revenue |
|
278.04% |
469.88% |
108.87% |
810.97% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.62) |
($1.72) |
$1.91 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
75.85M |
68.86M |
65.19M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($1.62) |
($1.72) |
$1.90 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
75.88M |
68.86M |
65.25M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.58M |
70.57M |
64.04M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-84 |
-97 |
120 |
-151 |
-131 |
Normalized NOPAT Margin |
|
-109.92% |
-127.13% |
29.10% |
-565.75% |
-336.90% |
Pre Tax Income Margin |
|
-152.82% |
-156.87% |
32.79% |
-795.95% |
-462.43% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-24.49% |
0.00% |
0.00% |
0.00% |
0.00% |