Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
11.36% |
60.14% |
-45.69% |
EBIT Growth |
11.19% |
59.28% |
-44.51% |
NOPAT Growth |
11.28% |
57.65% |
-29.94% |
Net Income Growth |
11.11% |
59.56% |
-35.40% |
EPS Growth |
12.95% |
59.56% |
79.77% |
Operating Cash Flow Growth |
0.83% |
58.15% |
-45.23% |
Free Cash Flow Firm Growth |
7.95% |
99.12% |
-10,694.18% |
Invested Capital Growth |
57.25% |
-1,389.91% |
98.59% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
2.44% |
40.52% |
-474.26% |
EBIT Q/Q Growth |
2.50% |
39.64% |
-500.52% |
NOPAT Q/Q Growth |
2.50% |
37.31% |
-336.69% |
Net Income Q/Q Growth |
2.93% |
39.26% |
-383.85% |
EPS Q/Q Growth |
2.81% |
39.26% |
-591.37% |
Operating Cash Flow Q/Q Growth |
2.24% |
22.80% |
22.70% |
Free Cash Flow Firm Q/Q Growth |
4.46% |
98.64% |
-422.32% |
Invested Capital Q/Q Growth |
30.49% |
-903.31% |
94.70% |
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% |
100.60% |
100.00% |
Interest Burden Percent |
100.28% |
99.00% |
93.31% |
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) |
-86.50% |
-120.02% |
-84.79% |
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) |
-86.50% |
15.58% |
-34.80% |
Return on Equity Simple (ROE_SIMPLE) |
-140.49% |
50.60% |
-41.19% |
Net Operating Profit after Tax (NOPAT) |
-74 |
-31 |
-41 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-25.45% |
-21.76% |
-20.44% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
36.93% |
-28.85% |
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) |
-106 |
-43 |
-62 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-104 |
-42 |
-60 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
4.97 |
0.00 |
4.84 |
Price to Tangible Book Value (P/TBV) |
4.97 |
0.00 |
4.84 |
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 |
0.20 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.20 |
0.00 |
0.00 |
Financial Leverage |
-1.03 |
-1.49 |
-1.24 |
Leverage Ratio |
1.26 |
2.01 |
1.41 |
Compound Leverage Factor |
1.26 |
1.99 |
1.31 |
Debt to Total Capital |
16.85% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
16.85% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
-2,011.15% |
0.00% |
Common Equity to Total Capital |
83.15% |
2,111.15% |
100.00% |
Debt to EBITDA |
-0.15 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.74 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
-0.15 |
0.00 |
0.00 |
Debt to NOPAT |
-0.21 |
0.00 |
0.00 |
Net Debt to NOPAT |
1.05 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
-0.21 |
0.00 |
0.00 |
Altman Z-Score |
-1.08 |
2.93 |
32.05 |
Noncontrolling Interest Sharing Ratio |
0.00% |
112.98% |
58.95% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
7.62 |
0.76 |
12.65 |
Quick Ratio |
7.06 |
0.70 |
12.17 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-77 |
-0.68 |
-73 |
Operating Cash Flow to CapEx |
-36,407.49% |
-14,581.00% |
-37,871.79% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-4.44 |
-681.55 |
Operating Cash Flow to Interest Expense |
0.00 |
-267.64 |
-552.15 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-269.47 |
-553.61 |
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 |
-2.20 |
-33 |
-0.46 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
2.95 |
-31 |
32 |
Enterprise Value (EV) |
297 |
779 |
540 |
Market Capitalization |
374 |
727 |
681 |
Book Value per Share |
$1.72 |
($1.90) |
$9.54 |
Tangible Book Value per Share |
$1.72 |
($1.90) |
$9.54 |
Total Capital |
91 |
-4.01 |
141 |
Total Debt |
15 |
0.00 |
0.00 |
Total Long-Term Debt |
15 |
0.00 |
0.00 |
Net Debt |
-78 |
-29 |
-141 |
Capital Expenditures (CapEx) |
0.27 |
0.28 |
0.16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-6.00 |
-39 |
-5.99 |
Debt-free Net Working Capital (DFNWC) |
87 |
-10 |
135 |
Net Working Capital (NWC) |
87 |
-10 |
135 |
Net Nonoperating Expense (NNE) |
32 |
12 |
17 |
Net Nonoperating Obligations (NNO) |
-78 |
-29 |
-141 |
Total Depreciation and Amortization (D&A) |
1.44 |
1.48 |
1.65 |
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 |
($29.04) |
$3.24 |
($6.83) |
Adjusted Weighted Average Basic Shares Outstanding |
3.64M |
3.69M |
8.49M |
Adjusted Diluted Earnings per Share |
($29.04) |
$3.24 |
($6.83) |
Adjusted Weighted Average Diluted Shares Outstanding |
3.64M |
3.71M |
8.49M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
3.67M |
3.74M |
18.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
-74 |
-31 |
-41 |
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 |
-282.88 |
-580.71 |
NOPAT to Interest Expense |
0.00 |
-205.62 |
-379.54 |
EBIT Less CapEx to Interest Expense |
0.00 |
-284.71 |
-582.17 |
NOPAT Less CapEx to Interest Expense |
0.00 |
-207.45 |
-381.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |