Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-11.83% |
-83.47% |
-154.32% |
-1,956.95% |
-43.87% |
0.00% |
EBIT Growth |
|
-9.90% |
-87.54% |
-154.30% |
-1,961.21% |
-43.87% |
0.00% |
NOPAT Growth |
|
-22.05% |
-34.92% |
-102.34% |
-3,285.65% |
-43.87% |
0.00% |
Net Income Growth |
|
-9.48% |
-58.47% |
-144.03% |
-1,963.23% |
-43.87% |
0.00% |
EPS Growth |
|
-10.29% |
-58.14% |
-104.76% |
-1,212.50% |
-45.45% |
0.00% |
Operating Cash Flow Growth |
|
167.22% |
-27.24% |
-71.43% |
-4,531.21% |
-14.19% |
0.00% |
Free Cash Flow Firm Growth |
|
-26.80% |
-44.39% |
-70.80% |
-13,359.13% |
0.00% |
0.00% |
Invested Capital Growth |
|
-6.48% |
-66.56% |
-566.92% |
274.24% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
80.86% |
81.17% |
96.06% |
100.10% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-19.58% |
-15.18% |
-8.52% |
-6.51% |
-7.87% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-2,806.52% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-19.58% |
-15.18% |
-8.52% |
-6.51% |
-7.87% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-21.77% |
-16.25% |
-8.99% |
-3.32% |
-7.87% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-35 |
-29 |
-21 |
-11 |
-0.31 |
-0.22 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.85% |
-2.84% |
-0.40% |
0.97% |
-4.54% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-19.64% |
-13.14% |
-8.56% |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-48 |
-44 |
-23 |
-9.19 |
-0.45 |
-0.31 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-48 |
-43 |
-23 |
-9.17 |
-0.45 |
-0.31 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.04 |
1.38 |
2.02 |
0.84 |
28.24 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
2.04 |
1.38 |
2.02 |
0.84 |
28.24 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
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 |
0.00 |
Financial Leverage |
|
-1.02 |
-1.01 |
-1.00 |
-1.00 |
-1.04 |
0.00 |
Leverage Ratio |
|
1.04 |
1.03 |
1.01 |
1.01 |
1.04 |
0.00 |
Compound Leverage Factor |
|
0.84 |
0.83 |
0.97 |
1.01 |
1.04 |
0.00 |
Debt to Total Capital |
|
0.21% |
0.29% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.21% |
0.29% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
Common Equity to Total Capital |
|
99.79% |
99.71% |
100.00% |
100.00% |
100.00% |
0.00% |
Debt to EBITDA |
|
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
2.10 |
1.82 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
2.85 |
2.70 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
22.73 |
24.47 |
67.03 |
51.95 |
390.95 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
17.23 |
24.49 |
37.07 |
101.80 |
24.03 |
0.00 |
Quick Ratio |
|
11.26 |
11.70 |
36.51 |
100.68 |
23.96 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-35 |
-28 |
-19 |
-11 |
-0.08 |
0.00 |
Operating Cash Flow to CapEx |
|
45,728.57% |
-33,336.00% |
-39,102.99% |
-14,695.19% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-48.84 |
-38.20 |
-155.49 |
-1,244.22 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
31.25 |
-46.11 |
-213.00 |
-1,698.11 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
31.18 |
-46.25 |
-213.54 |
-1,709.67 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-3.30 |
-3.10 |
-1.86 |
0.40 |
-0.23 |
0.00 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-0.20 |
-1.24 |
-2.26 |
0.63 |
-0.23 |
0.00 |
Enterprise Value (EV) |
|
264 |
224 |
340 |
-43 |
154 |
0.00 |
Market Capitalization |
|
364 |
302 |
506 |
233 |
160 |
160 |
Book Value per Share |
|
$3.44 |
$4.21 |
$4.80 |
$5.33 |
$0.57 |
$0.00 |
Tangible Book Value per Share |
|
$3.44 |
$4.21 |
$4.80 |
$5.33 |
$0.57 |
$0.00 |
Total Capital |
|
179 |
220 |
250 |
277 |
5.67 |
0.00 |
Total Debt |
|
0.37 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.37 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-100 |
-78 |
-166 |
-277 |
-5.90 |
0.00 |
Capital Expenditures (CapEx) |
|
0.05 |
0.10 |
0.07 |
0.10 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
44 |
79 |
-1.96 |
0.32 |
-0.23 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
145 |
157 |
164 |
277 |
5.67 |
0.00 |
Net Working Capital (NWC) |
|
145 |
157 |
164 |
277 |
5.67 |
0.00 |
Net Nonoperating Expense (NNE) |
|
3.74 |
6.73 |
1.07 |
-1.37 |
0.13 |
0.09 |
Net Nonoperating Obligations (NNO) |
|
-182 |
-222 |
-252 |
-277 |
-5.90 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.32 |
1.04 |
0.05 |
0.02 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.75) |
($0.68) |
$0.00 |
($0.21) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
52.03M |
52.03M |
0.00 |
52.02M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.75) |
($0.68) |
$0.00 |
($0.21) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
52.03M |
52.03M |
0.00 |
52.02M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
52.03M |
52.03M |
0.00 |
52.02M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
-29 |
-21 |
-11 |
-0.31 |
-0.22 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-67.20 |
-60.64 |
-190.07 |
-1,021.44 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-49.12 |
-39.91 |
-173.88 |
-1,174.44 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-67.27 |
-60.78 |
-190.61 |
-1,033.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-49.19 |
-40.05 |
-174.43 |
-1,186.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-247.26% |
0.00% |
0.00% |