Annual Income Statements for Compass Therapeutics
This table shows Compass Therapeutics' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Compass Therapeutics
This table shows Compass Therapeutics' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Consolidated Net Income / (Loss) |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Net Income / (Loss) Continuing Operations |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Total Pre-Tax Income |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Total Operating Income |
|
-13 |
-12 |
-15 |
-13 |
-15 |
-12 |
-17 |
-18 |
-21 |
-16 |
-18 |
| Total Operating Expenses |
|
13 |
12 |
15 |
13 |
16 |
12 |
17 |
18 |
21 |
16 |
18 |
| Selling, General & Admin Expense |
|
3.11 |
3.10 |
2.96 |
3.25 |
4.72 |
3.63 |
3.54 |
4.91 |
4.65 |
2.99 |
4.32 |
| Research & Development Expense |
|
10 |
8.83 |
12 |
9.52 |
11 |
8.61 |
13 |
13 |
16 |
13 |
14 |
| Total Other Income / (Expense), net |
|
2.06 |
1.96 |
1.97 |
1.98 |
1.97 |
1.76 |
1.54 |
1.33 |
1.19 |
1.56 |
2.27 |
| Other Income / (Expense), net |
|
2.06 |
1.96 |
1.97 |
1.98 |
1.97 |
1.76 |
1.54 |
1.33 |
1.19 |
1.56 |
2.27 |
| Basic Earnings per Share |
|
($0.09) |
($0.08) |
($0.10) |
($0.08) |
($0.10) |
($0.08) |
($0.10) |
($0.12) |
($0.14) |
($0.08) |
($0.08) |
| Weighted Average Basic Shares Outstanding |
|
126.73M |
127.42M |
127.03M |
136.61M |
137.59M |
137.59M |
137.38M |
138.24M |
138.28M |
168.78M |
157.70M |
| Weighted Average Diluted Shares Outstanding |
|
127.46M |
127.49M |
137.59M |
137.59M |
137.59M |
137.59M |
138.28M |
138.28M |
138.28M |
177.86M |
180.09M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
127.46M |
127.49M |
137.59M |
137.59M |
137.59M |
137.59M |
138.28M |
138.28M |
138.28M |
177.86M |
180.09M |
Annual Cash Flow Statements for Compass Therapeutics
This table details how cash moves in and out of Compass Therapeutics' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-32 |
22 |
97 |
-110 |
-11 |
19 |
-13 |
| Net Cash From Operating Activities |
|
-32 |
-27 |
-20 |
-34 |
-41 |
-45 |
-49 |
| Net Cash From Continuing Operating Activities |
|
-32 |
-27 |
-20 |
-34 |
-41 |
-45 |
-49 |
| Net Income / (Loss) Continuing Operations |
|
-35 |
-30 |
-82 |
-39 |
-42 |
-49 |
-66 |
| Consolidated Net Income / (Loss) |
|
-35 |
-30 |
-82 |
-39 |
-42 |
-49 |
-66 |
| Depreciation Expense |
|
2.12 |
2.40 |
0.57 |
0.78 |
0.70 |
0.59 |
0.28 |
| Amortization Expense |
|
- |
0.00 |
1.06 |
0.32 |
-2.04 |
-0.49 |
-0.48 |
| Non-Cash Adjustments To Reconcile Net Income |
|
1.14 |
4.94 |
54 |
4.16 |
4.92 |
7.34 |
8.00 |
| Changes in Operating Assets and Liabilities, net |
|
-0.25 |
-4.65 |
7.36 |
-0.16 |
-1.71 |
-2.93 |
9.55 |
| Net Cash From Investing Activities |
|
-0.47 |
0.04 |
-1.77 |
-151 |
27 |
47 |
-93 |
| Net Cash From Continuing Investing Activities |
|
-0.47 |
0.04 |
-1.77 |
-151 |
27 |
47 |
-93 |
| Purchase of Property, Plant & Equipment |
|
-0.47 |
-0.11 |
-1.57 |
-0.21 |
-0.03 |
-0.04 |
-0.03 |
| Purchase of Investments |
|
- |
- |
0.00 |
-200 |
-155 |
-88 |
-195 |
| Sale and/or Maturity of Investments |
|
- |
- |
0.00 |
49 |
182 |
135 |
101 |
| Net Cash From Financing Activities |
|
0.00 |
49 |
119 |
76 |
2.94 |
17 |
130 |
| Net Cash From Continuing Financing Activities |
|
0.00 |
49 |
119 |
76 |
2.94 |
17 |
130 |
| Repurchase of Common Equity |
|
0.00 |
-6.32 |
-0.28 |
-0.50 |
-0.09 |
-0.54 |
-8.64 |
| Issuance of Common Equity |
|
0.00 |
60 |
128 |
76 |
3.13 |
18 |
138 |
| Other Financing Activities, net |
|
- |
- |
0.00 |
0.02 |
-0.10 |
-0.23 |
0.25 |
Quarterly Cash Flow Statements for Compass Therapeutics
This table details how cash moves in and out of Compass Therapeutics' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-7.75 |
11 |
-6.20 |
-0.55 |
-4.27 |
18 |
6.11 |
-2.44 |
-18 |
23 |
-16 |
| Net Cash From Operating Activities |
|
-10 |
-5.92 |
-12 |
-14 |
-11 |
-11 |
-9.16 |
-13 |
-12 |
-11 |
-13 |
| Net Cash From Continuing Operating Activities |
|
-10 |
-5.92 |
-12 |
-14 |
-11 |
-11 |
-9.16 |
-13 |
-12 |
-11 |
-13 |
| Net Income / (Loss) Continuing Operations |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Consolidated Net Income / (Loss) |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Depreciation Expense |
|
0.18 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.10 |
0.02 |
0.02 |
| Amortization Expense |
|
-0.74 |
-0.48 |
-0.51 |
-0.07 |
-0.41 |
0.04 |
-0.05 |
0.25 |
0.14 |
-0.02 |
-0.84 |
| Non-Cash Adjustments To Reconcile Net Income |
|
1.33 |
1.32 |
1.29 |
1.68 |
1.80 |
2.20 |
1.66 |
2.26 |
2.75 |
1.20 |
1.79 |
| Changes in Operating Assets and Liabilities, net |
|
0.40 |
3.04 |
0.12 |
-4.87 |
0.79 |
-2.96 |
4.12 |
0.77 |
5.06 |
2.21 |
1.50 |
| Net Cash From Investing Activities |
|
-0.67 |
17 |
6.31 |
-4.10 |
6.48 |
29 |
15 |
12 |
-6.36 |
-95 |
-3.38 |
| Net Cash From Continuing Investing Activities |
|
-0.67 |
17 |
6.31 |
-4.10 |
6.48 |
29 |
15 |
12 |
-6.36 |
-95 |
-3.38 |
| Purchase of Investments |
|
-38 |
-17 |
-45 |
-42 |
-31 |
-5.35 |
-9.86 |
-25 |
-33 |
-109 |
-27 |
| Sale and/or Maturity of Investments |
|
37 |
34 |
51 |
38 |
38 |
34 |
25 |
36 |
27 |
14 |
24 |
| Net Cash From Financing Activities |
|
3.03 |
0.02 |
-0.16 |
17 |
0.00 |
-0.00 |
-0.09 |
-0.82 |
- |
129 |
1.06 |
| Net Cash From Continuing Financing Activities |
|
3.03 |
0.02 |
-0.16 |
17 |
0.00 |
-0.00 |
-0.09 |
-0.82 |
- |
129 |
1.06 |
| Other Financing Activities, net |
|
- |
0.02 |
-0.16 |
-0.14 |
- |
- |
-0.10 |
-0.82 |
- |
- |
1.06 |
Annual Balance Sheets for Compass Therapeutics
This table presents Compass Therapeutics' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
0.00 |
0.00 |
52 |
154 |
200 |
157 |
140 |
220 |
| Total Current Assets |
|
0.00 |
0.00 |
50 |
147 |
195 |
154 |
133 |
210 |
| Cash & Equivalents |
|
0.00 |
0.00 |
47 |
145 |
35 |
24 |
43 |
31 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
0.57 |
0.57 |
| Short-Term Investments |
|
- |
- |
- |
0.00 |
152 |
128 |
83 |
178 |
| Prepaid Expenses |
|
- |
- |
3.13 |
2.59 |
8.18 |
1.42 |
6.03 |
0.91 |
| Plant, Property, & Equipment, net |
|
0.00 |
0.00 |
1.13 |
2.24 |
1.57 |
0.90 |
0.35 |
0.10 |
| Total Noncurrent Assets |
|
0.00 |
0.00 |
0.58 |
4.41 |
3.29 |
2.10 |
6.73 |
9.10 |
| Other Noncurrent Operating Assets |
|
- |
- |
0.58 |
4.41 |
3.29 |
2.10 |
6.73 |
9.10 |
| Total Liabilities & Shareholders' Equity |
|
0.00 |
0.00 |
52 |
154 |
200 |
157 |
140 |
220 |
| Total Liabilities |
|
0.03 |
0.08 |
12 |
14 |
18 |
8.34 |
15 |
23 |
| Total Current Liabilities |
|
0.03 |
0.08 |
10 |
11 |
16 |
7.80 |
8.87 |
14 |
| Accounts Payable |
|
0.00 |
0.00 |
1.06 |
0.87 |
3.38 |
4.09 |
2.25 |
1.59 |
| Accrued Expenses |
|
- |
- |
1.57 |
8.78 |
12 |
2.51 |
6.29 |
11 |
| Other Current Liabilities |
|
- |
- |
0.00 |
0.99 |
1.10 |
- |
0.34 |
1.00 |
| Total Noncurrent Liabilities |
|
0.00 |
0.00 |
1.87 |
3.05 |
1.84 |
0.54 |
6.30 |
8.83 |
| Other Noncurrent Operating Liabilities |
|
- |
- |
0.00 |
3.05 |
1.84 |
0.54 |
6.30 |
8.83 |
| Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-0.03 |
-0.07 |
40 |
140 |
182 |
149 |
125 |
197 |
| Total Preferred & Common Equity |
|
-0.03 |
-0.07 |
40 |
140 |
182 |
149 |
125 |
197 |
| Total Common Equity |
|
-0.03 |
-0.07 |
40 |
140 |
182 |
149 |
125 |
197 |
| Common Stock |
|
0.00 |
0.00 |
191 |
374 |
455 |
464 |
490 |
628 |
| Retained Earnings |
|
-0.04 |
-0.07 |
-151 |
-234 |
-273 |
-315 |
-365 |
-431 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
0.00 |
-0.30 |
0.04 |
0.21 |
0.28 |
Quarterly Balance Sheets for Compass Therapeutics
This table presents Compass Therapeutics' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
179 |
170 |
161 |
156 |
149 |
131 |
117 |
231 |
| Total Current Assets |
|
175 |
167 |
159 |
154 |
141 |
124 |
106 |
221 |
| Cash & Equivalents |
|
19 |
30 |
24 |
19 |
37 |
41 |
23 |
46 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
0.57 |
0.57 |
0.57 |
| Short-Term Investments |
|
149 |
133 |
133 |
127 |
99 |
72 |
78 |
174 |
| Prepaid Expenses |
|
6.52 |
2.88 |
2.36 |
7.32 |
5.74 |
12 |
5.25 |
1.23 |
| Plant, Property, & Equipment, net |
|
1.20 |
1.05 |
0.74 |
0.59 |
0.49 |
0.23 |
0.13 |
0.12 |
| Total Noncurrent Assets |
|
2.71 |
2.40 |
1.79 |
1.47 |
7.52 |
6.51 |
9.80 |
9.45 |
| Other Noncurrent Operating Assets |
|
2.71 |
2.40 |
1.79 |
1.47 |
7.52 |
6.51 |
9.80 |
9.45 |
| Total Liabilities & Shareholders' Equity |
|
179 |
170 |
161 |
156 |
149 |
131 |
117 |
231 |
| Total Liabilities |
|
11 |
9.99 |
4.08 |
9.51 |
11 |
21 |
23 |
22 |
| Total Current Liabilities |
|
9.70 |
9.12 |
3.89 |
9.51 |
4.43 |
15 |
14 |
12 |
| Accounts Payable |
|
0.72 |
2.31 |
0.85 |
1.19 |
0.96 |
1.58 |
2.60 |
3.10 |
| Accrued Expenses |
|
7.83 |
5.64 |
1.82 |
7.23 |
2.92 |
13 |
11 |
8.68 |
| Other Current Liabilities |
|
- |
- |
- |
- |
0.56 |
0.11 |
0.27 |
0.63 |
| Total Noncurrent Liabilities |
|
1.20 |
0.87 |
0.19 |
0.00 |
6.32 |
6.27 |
9.63 |
9.23 |
| Other Noncurrent Operating Liabilities |
|
1.20 |
0.87 |
0.19 |
0.00 |
6.32 |
6.27 |
9.63 |
9.23 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
168 |
160 |
157 |
146 |
138 |
110 |
93 |
210 |
| Total Preferred & Common Equity |
|
168 |
160 |
157 |
146 |
138 |
110 |
93 |
210 |
| Total Common Equity |
|
168 |
160 |
157 |
146 |
138 |
110 |
93 |
210 |
| Common Stock |
|
461 |
462 |
483 |
485 |
488 |
491 |
494 |
625 |
| Retained Earnings |
|
-292 |
-302 |
-326 |
-339 |
-350 |
-381 |
-401 |
-415 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.51 |
-0.43 |
-0.09 |
-0.09 |
0.49 |
0.19 |
0.21 |
0.27 |
Annual Metrics And Ratios for Compass Therapeutics
This table displays calculated financial ratios and metrics derived from Compass Therapeutics' official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
5,000,000.00 |
52,123,374.00 |
98,031,565.00 |
126,191,473.00 |
127,486,326.00 |
- |
177,862,102.00 |
| DEI Adjusted Shares Outstanding |
|
5,000,000.00 |
52,123,374.00 |
98,031,565.00 |
126,191,473.00 |
127,486,326.00 |
- |
177,862,102.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-6.95 |
-0.57 |
-0.84 |
-0.31 |
-0.33 |
- |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-24 |
-19 |
-57 |
-29 |
-35 |
-40 |
-51 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-23.54% |
-31.57% |
-25.91% |
| Earnings before Interest and Taxes (EBIT) |
|
-33 |
-29 |
-82 |
-39 |
-42 |
-49 |
-66 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-31 |
-27 |
-81 |
-38 |
-44 |
-49 |
-67 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-22 |
-51 |
-29 |
-37 |
-41 |
-40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.00 |
2.20 |
-4.44 |
-4.97 |
-2.73 |
-1.15 |
-13 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2.21 |
-6.64 |
-0.54 |
2.25 |
1.58 |
-11 |
| Book Value per Share |
|
($0.01) |
$0.77 |
$1.43 |
$1.44 |
$1.17 |
$0.91 |
$1.11 |
| Tangible Book Value per Share |
|
($0.01) |
$0.77 |
$1.43 |
$1.44 |
$1.17 |
$0.91 |
$1.11 |
| Total Capital |
|
0.00 |
49 |
140 |
182 |
150 |
126 |
197 |
| Total Debt |
|
0.07 |
9.33 |
0.00 |
0.00 |
1.20 |
0.34 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
1.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.07 |
-38 |
-145 |
-187 |
-151 |
-126 |
-209 |
| Capital Expenditures (CapEx) |
|
0.47 |
-0.04 |
1.45 |
0.04 |
0.03 |
0.04 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.00 |
0.49 |
-8.04 |
-7.99 |
-5.18 |
-2.51 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
48 |
136 |
179 |
147 |
124 |
196 |
| Net Working Capital (NWC) |
|
-0.07 |
40 |
136 |
179 |
146 |
124 |
196 |
| Net Nonoperating Expense (NNE) |
|
11 |
10 |
25 |
10 |
7.24 |
9.74 |
16 |
| Net Nonoperating Obligations (NNO) |
|
0.07 |
-38 |
-145 |
-187 |
-151 |
-126 |
-209 |
| Total Depreciation and Amortization (D&A) |
|
2.12 |
2.40 |
1.62 |
1.10 |
-1.34 |
0.10 |
-0.20 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
$0.00 |
($1.31) |
($0.37) |
($0.33) |
($0.36) |
($0.42) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5M |
0.00 |
101.30M |
105.19M |
127.03M |
137.38M |
157.70M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
$0.00 |
($1.31) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5M |
0.00 |
101.30M |
126.51M |
137.59M |
138.28M |
180.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.01) |
$0.00 |
($1.31) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5M |
0.00 |
62.87M |
126.51M |
137.59M |
138.28M |
180.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-24 |
-19 |
-57 |
-29 |
-35 |
-40 |
-51 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Compass Therapeutics
This table displays calculated financial ratios and metrics derived from Compass Therapeutics' official financial filings.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
126,507,473.00 |
127,459,346.00 |
127,486,326.00 |
137,589,171.00 |
137,589,171.00 |
137,589,171.00 |
- |
138,282,498.00 |
138,282,498.00 |
138,282,498.00 |
177,862,102.00 |
| DEI Adjusted Shares Outstanding |
|
126,507,473.00 |
127,459,346.00 |
127,486,326.00 |
137,589,171.00 |
137,589,171.00 |
137,589,171.00 |
- |
138,282,498.00 |
138,282,498.00 |
138,282,498.00 |
177,862,102.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.09 |
-0.08 |
-0.11 |
-0.08 |
-0.10 |
-0.08 |
- |
-0.12 |
-0.14 |
-0.10 |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-9.34 |
-8.35 |
-11 |
-8.94 |
-11 |
-8.57 |
-12 |
-13 |
-15 |
-11 |
-13 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-7.19% |
-5.65% |
-7.15% |
-6.19% |
-9.24% |
-11.40% |
-15.82% |
-5.28% |
-6.40% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-9.96 |
-13 |
-11 |
-13 |
-10 |
-15 |
-17 |
-20 |
-14 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-10 |
-14 |
-11 |
-13 |
-10 |
-15 |
-16 |
-20 |
-14 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
-10 |
-13 |
-11 |
-11 |
-14 |
-13 |
-7.62 |
-5.47 |
2.77 |
-1.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.68 |
-2.48 |
-2.73 |
2.03 |
0.97 |
3.00 |
-1.15 |
-2.92 |
-8.31 |
-11 |
-13 |
| Increase / (Decrease) in Invested Capital |
|
4.72 |
2.00 |
2.25 |
1.93 |
0.28 |
5.48 |
1.58 |
-4.95 |
-9.28 |
-14 |
-11 |
| Book Value per Share |
|
$1.33 |
$1.26 |
$1.17 |
$1.14 |
$1.06 |
$1.01 |
$0.91 |
$0.80 |
$0.67 |
$1.52 |
$1.11 |
| Tangible Book Value per Share |
|
$1.33 |
$1.26 |
$1.17 |
$1.14 |
$1.06 |
$1.01 |
$0.91 |
$0.80 |
$0.67 |
$1.52 |
$1.11 |
| Total Capital |
|
169 |
161 |
150 |
158 |
147 |
138 |
126 |
110 |
93 |
210 |
197 |
| Total Debt |
|
1.15 |
1.17 |
1.20 |
1.22 |
1.09 |
0.00 |
0.34 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-168 |
-163 |
-151 |
-155 |
-145 |
-135 |
-126 |
-113 |
-102 |
-220 |
-209 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.04 |
0.00 |
0.02 |
0.00 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.03 |
-5.07 |
-5.18 |
-0.31 |
-1.10 |
1.31 |
-2.51 |
-3.96 |
-9.18 |
-12 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
167 |
159 |
147 |
156 |
145 |
137 |
124 |
109 |
92 |
209 |
196 |
| Net Working Capital (NWC) |
|
166 |
157 |
146 |
155 |
144 |
137 |
124 |
109 |
92 |
209 |
196 |
| Net Nonoperating Expense (NNE) |
|
1.94 |
1.62 |
2.64 |
1.85 |
2.54 |
1.91 |
3.43 |
4.06 |
5.13 |
3.19 |
3.12 |
| Net Nonoperating Obligations (NNO) |
|
-168 |
-163 |
-151 |
-155 |
-145 |
-135 |
-126 |
-113 |
-102 |
-220 |
-209 |
| Total Depreciation and Amortization (D&A) |
|
-0.56 |
-0.32 |
-0.34 |
0.09 |
-0.26 |
0.19 |
0.09 |
0.39 |
0.24 |
-0.00 |
-0.83 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.08) |
($0.10) |
($0.08) |
($0.10) |
($0.08) |
($0.10) |
($0.12) |
($0.14) |
($0.08) |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
126.73M |
127.42M |
127.03M |
136.61M |
137.59M |
137.59M |
137.38M |
138.24M |
138.28M |
168.78M |
157.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
127.46M |
127.49M |
137.59M |
137.59M |
137.59M |
137.59M |
138.28M |
138.28M |
138.28M |
177.86M |
180.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
127.46M |
127.49M |
137.59M |
137.59M |
137.59M |
137.59M |
138.28M |
138.28M |
138.28M |
177.86M |
180.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.34 |
-8.35 |
-11 |
-8.94 |
-11 |
-8.57 |
-12 |
-13 |
-15 |
-11 |
-13 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |