| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
72.54% |
-55.30% |
-40.94% |
| EBIT Growth |
72.54% |
-55.14% |
-34.33% |
| NOPAT Growth |
72.56% |
-55.19% |
-34.36% |
| Net Income Growth |
73.41% |
-40.62% |
-29.32% |
| EPS Growth |
85.56% |
31.83% |
30.58% |
| Operating Cash Flow Growth |
-44.38% |
-57.23% |
-18.65% |
| Free Cash Flow Firm Growth |
74.24% |
-69.15% |
-21.20% |
| Invested Capital Growth |
-63.31% |
34.61% |
-159.78% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-31.78% |
-0.85% |
| EBIT Q/Q Growth |
0.00% |
-31.64% |
3.98% |
| NOPAT Q/Q Growth |
0.00% |
-31.54% |
3.97% |
| Net Income Q/Q Growth |
0.00% |
-33.15% |
5.78% |
| EPS Q/Q Growth |
0.00% |
-24.10% |
22.58% |
| Operating Cash Flow Q/Q Growth |
-11.18% |
-40.05% |
13.69% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
-37.59% |
12.50% |
| Invested Capital Q/Q Growth |
0.00% |
21.10% |
-237.35% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
200.00% |
100.00% |
| Interest Burden Percent |
96.78% |
175.45% |
84.45% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-30.18% |
-31.40% |
-33.52% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-13.24% |
-18.43% |
-22.16% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-29.98% |
-29.52% |
| Net Operating Profit after Tax (NOPAT) |
-37 |
-58 |
-78 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-8.17% |
-6.25% |
-5.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-23.91% |
-24.46% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-54 |
-83 |
-112 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-54 |
-83 |
-117 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.74 |
1.57 |
2.24 |
| Price to Tangible Book Value (P/TBV) |
1.74 |
1.57 |
2.24 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| 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) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
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) |
0.00 |
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 |
-1.02 |
-1.02 |
-1.02 |
| Leverage Ratio |
1.04 |
2.09 |
1.06 |
| Compound Leverage Factor |
1.01 |
1.83 |
0.90 |
| 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 |
43.58% |
78.42% |
29.86% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
56.42% |
60.79% |
70.14% |
| 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 |
11.16 |
17.76 |
10.31 |
| Noncontrolling Interest Sharing Ratio |
56.12% |
41.29% |
33.90% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
25.13 |
21.73 |
17.49 |
| Quick Ratio |
24.99 |
21.34 |
17.15 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-35 |
-60 |
-73 |
| Operating Cash Flow to CapEx |
-47,838.46% |
-273,780.00% |
-24,988.31% |
| 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 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-5.22 |
-3.41 |
-8.87 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
-2.02 |
1.81 |
-5.46 |
| Enterprise Value (EV) |
88 |
80 |
269 |
| Market Capitalization |
218 |
231 |
502 |
| Book Value per Share |
$7.42 |
$4.07 |
$3.97 |
| Tangible Book Value per Share |
$7.42 |
$4.07 |
$3.97 |
| Total Capital |
221 |
243 |
319 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-226 |
-247 |
-328 |
| Capital Expenditures (CapEx) |
0.09 |
0.03 |
0.33 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-7.81 |
-7.14 |
-13 |
| Debt-free Net Working Capital (DFNWC) |
219 |
239 |
316 |
| Net Working Capital (NWC) |
219 |
239 |
316 |
| Net Nonoperating Expense (NNE) |
14 |
15 |
16 |
| Net Nonoperating Obligations (NNO) |
-226 |
-247 |
-328 |
| Total Depreciation and Amortization (D&A) |
0.00 |
-0.09 |
-5.61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($3.55) |
($2.42) |
($1.68) |
| Adjusted Weighted Average Basic Shares Outstanding |
14.62M |
30.12M |
56.16M |
| Adjusted Diluted Earnings per Share |
($3.55) |
($2.42) |
($1.68) |
| Adjusted Weighted Average Diluted Shares Outstanding |
14.62M |
30.12M |
56.16M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
27.99M |
54.90M |
56.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-37 |
-58 |
-78 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| 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 |
0.00% |
0.00% |
0.00% |