Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
-62.00% |
-103.90% |
0.00% |
EBIT Growth |
-53.96% |
-95.53% |
0.00% |
NOPAT Growth |
-53.96% |
-95.53% |
0.00% |
Net Income Growth |
-36.72% |
-74.63% |
0.00% |
EPS Growth |
3.70% |
85.30% |
0.00% |
Operating Cash Flow Growth |
-46.73% |
-72.35% |
0.00% |
Free Cash Flow Firm Growth |
-67.38% |
0.00% |
0.00% |
Invested Capital Growth |
-30.08% |
-139.04% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
-12.53% |
-22.45% |
0.00% |
EBIT Q/Q Growth |
-11.30% |
-21.29% |
0.00% |
NOPAT Q/Q Growth |
-11.30% |
-21.29% |
0.00% |
Net Income Q/Q Growth |
-10.83% |
-16.40% |
0.00% |
EPS Q/Q Growth |
-8.33% |
55.49% |
0.00% |
Operating Cash Flow Q/Q Growth |
-14.46% |
-13.90% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
-13.86% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
-1.03% |
-15.22% |
0.00% |
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 |
100.25% |
100.26% |
100.03% |
Interest Burden Percent |
77.24% |
86.97% |
97.61% |
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) |
-18.60% |
-33.33% |
-60.50% |
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) |
-18.60% |
-20.94% |
82.11% |
Return on Equity Simple (ROE_SIMPLE) |
-14.17% |
-19.79% |
44.57% |
Net Operating Profit after Tax (NOPAT) |
-111 |
-72 |
-37 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-1.74% |
-6.33% |
-15.99% |
Return On Investment Capital (ROIC_SIMPLE) |
-12.81% |
-15.88% |
- |
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) |
-158 |
-103 |
-53 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-176 |
-108 |
-53 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
4.95 |
9.92 |
0.00 |
Price to Tangible Book Value (P/TBV) |
4.95 |
9.92 |
0.00 |
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 |
-1.03 |
-1.04 |
-1.07 |
Leverage Ratio |
1.05 |
1.08 |
1.15 |
Compound Leverage Factor |
0.81 |
0.94 |
1.13 |
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 |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
235.72% |
Common Equity to Total Capital |
100.00% |
100.00% |
-135.72% |
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 |
66.82 |
92.58 |
4.97 |
Noncontrolling Interest Sharing Ratio |
0.00% |
37.18% |
235.72% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
24.74 |
19.14 |
7.16 |
Quick Ratio |
24.53 |
18.89 |
6.98 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-106 |
-64 |
0.00 |
Operating Cash Flow to CapEx |
-9,041.55% |
-3,668.11% |
-29,754.84% |
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 |
-19 |
-14 |
-6.01 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
-4.32 |
-8.35 |
0.00 |
Enterprise Value (EV) |
3,399 |
4,024 |
270 |
Market Capitalization |
4,283 |
4,492 |
161 |
Book Value per Share |
$5.03 |
$3.26 |
($12.01) |
Tangible Book Value per Share |
$5.03 |
$3.26 |
($12.01) |
Total Capital |
865 |
453 |
85 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-884 |
-467 |
-91 |
Capital Expenditures (CapEx) |
1.29 |
2.17 |
0.16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-28 |
-18 |
-11 |
Debt-free Net Working Capital (DFNWC) |
855 |
449 |
80 |
Net Working Capital (NWC) |
855 |
449 |
80 |
Net Nonoperating Expense (NNE) |
12 |
18 |
15 |
Net Nonoperating Obligations (NNO) |
-884 |
-467 |
-91 |
Total Depreciation and Amortization (D&A) |
-17 |
-5.68 |
-0.63 |
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 |
($0.78) |
($0.81) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
157.92M |
110.20M |
0.00 |
Adjusted Diluted Earnings per Share |
($0.78) |
($0.81) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
157.92M |
110.20M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
172.03M |
139.79M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-111 |
-72 |
-37 |
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% |
-4.91% |