Annual Income Statements for Inflection Point Acquisition
This table shows Inflection Point Acquisition's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Inflection Point Acquisition
This table shows Inflection Point Acquisition's 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 |
|
29 |
66 |
-16 |
-98 |
19 |
-56 |
-50 |
-12 |
-25 |
-7.00 |
-40 |
| Consolidated Net Income / (Loss) |
|
48 |
14 |
33 |
-118 |
17 |
-80 |
-464 |
0.98 |
-38 |
-9.96 |
-60 |
| Net Income / (Loss) Continuing Operations |
|
19 |
14 |
0.50 |
-118 |
17 |
-80 |
-178 |
0.98 |
-38 |
-9.96 |
-60 |
| Total Pre-Tax Income |
|
15 |
15 |
0.25 |
-118 |
17 |
-80 |
-162 |
0.98 |
-38 |
-9.96 |
-56 |
| Total Operating Income |
|
-13 |
-24 |
-9.97 |
-2.78 |
-28 |
-14 |
-10 |
-10 |
-29 |
-15 |
-33 |
| Total Gross Profit |
|
-4.49 |
-14 |
103 |
14 |
-16 |
4.12 |
-59 |
6.68 |
-12 |
5.67 |
210 |
| Total Revenue |
|
18 |
13 |
31 |
73 |
42 |
58 |
55 |
63 |
50 |
52 |
45 |
| Operating Revenue |
|
18 |
13 |
31 |
73 |
42 |
58 |
55 |
63 |
50 |
52 |
45 |
| Total Cost of Revenue |
|
22 |
26 |
-72 |
59 |
58 |
54 |
114 |
56 |
62 |
47 |
-165 |
| Total Operating Expenses |
|
-20 |
10 |
141 |
17 |
11 |
18 |
-82 |
17 |
17 |
21 |
243 |
| Selling, General & Admin Expense |
|
8.38 |
9.91 |
7.27 |
16 |
11 |
12 |
12 |
16 |
16 |
20 |
40 |
| Depreciation Expense |
|
0.32 |
0.33 |
0.43 |
0.41 |
0.42 |
0.48 |
0.54 |
0.62 |
0.75 |
0.82 |
1.41 |
| Total Other Income / (Expense), net |
|
28 |
39 |
10 |
-115 |
44 |
-67 |
-152 |
11 |
-9.57 |
5.46 |
-23 |
| Interest & Investment Income |
|
-0.27 |
-0.23 |
-0.04 |
-0.02 |
0.02 |
0.04 |
0.15 |
1.39 |
3.43 |
4.83 |
5.62 |
| Other Income / (Expense), net |
|
-0.05 |
39 |
39 |
-115 |
44 |
-67 |
-185 |
9.66 |
-13 |
1.98 |
-25 |
| Income Tax Expense |
|
-3.53 |
0.61 |
-0.25 |
0.00 |
0.00 |
0.05 |
-0.01 |
0.00 |
0.00 |
0.01 |
3.96 |
| Preferred Stock Dividends Declared |
|
0.66 |
0.67 |
0.69 |
0.47 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-11 |
-19 |
-7.07 |
-21 |
-2.02 |
-25 |
-14 |
12 |
-13 |
-3.12 |
-20 |
| Basic Earnings per Share |
|
$1.84 |
$1.87 |
$0.30 |
($2.68) |
$0.34 |
($0.83) |
($1.43) |
($0.11) |
($0.22) |
($0.06) |
($0.34) |
| Weighted Average Basic Shares Outstanding |
|
15.71M |
17.41M |
17.65M |
36.61M |
55.09M |
67.07M |
61.41M |
107.08M |
117.43M |
117.82M |
115.43M |
| Diluted Earnings per Share |
|
$1.52 |
$1.27 |
$0.27 |
($2.68) |
$0.30 |
($0.83) |
($1.39) |
($0.11) |
($0.22) |
($0.06) |
($0.34) |
| Weighted Average Diluted Shares Outstanding |
|
19.38M |
26.13M |
25.56M |
36.61M |
62.28M |
67.07M |
61.41M |
107.08M |
117.43M |
117.82M |
115.43M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
86.71M |
26.13M |
25.56M |
124.63M |
128.55M |
140.35M |
178.32M |
178.63M |
178.72M |
180.22M |
216.80M |
Annual Cash Flow Statements for Inflection Point Acquisition
This table details how cash moves in and out of Inflection Point Acquisition's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
-3.53 |
-21 |
205 |
376 |
| Net Cash From Operating Activities |
0.78 |
-45 |
-58 |
-14 |
| Net Cash From Continuing Operating Activities |
0.78 |
-45 |
-58 |
-14 |
| Net Income / (Loss) Continuing Operations |
-6.41 |
10 |
-347 |
-107 |
| Consolidated Net Income / (Loss) |
-6.41 |
10 |
-347 |
-107 |
| Depreciation Expense |
1.07 |
1.38 |
1.86 |
3.60 |
| Amortization Expense |
- |
- |
0.00 |
0.98 |
| Non-Cash Adjustments To Reconcile Net Income |
-4.88 |
-1.42 |
315 |
44 |
| Changes in Operating Assets and Liabilities, net |
11 |
-55 |
-28 |
44 |
| Net Cash From Investing Activities |
-16 |
-30 |
-10 |
-57 |
| Net Cash From Continuing Investing Activities |
-16 |
-30 |
-10 |
-57 |
| Purchase of Property, Plant & Equipment |
-16 |
-30 |
-10 |
-42 |
| Acquisitions |
- |
- |
0.00 |
-15 |
| Net Cash From Financing Activities |
12 |
54 |
273 |
447 |
| Net Cash From Continuing Financing Activities |
12 |
54 |
273 |
447 |
| Repayment of Debt |
-0.11 |
-12 |
-18 |
-0.93 |
| Repurchase of Common Equity |
- |
- |
0.00 |
-21 |
| Payment of Dividends |
0.00 |
-17 |
-12 |
-2.24 |
| Issuance of Debt |
7.95 |
0.00 |
10 |
336 |
| Issuance of Common Equity |
0.01 |
20 |
233 |
0.00 |
| Other Financing Activities, net |
4.25 |
37 |
59 |
135 |
| Cash Interest Paid |
1.01 |
1.92 |
0.41 |
0.00 |
| Cash Income Taxes Paid |
0.00 |
0.04 |
0.61 |
0.04 |
Quarterly Cash Flow Statements for Inflection Point Acquisition
This table details how cash moves in and out of Inflection Point Acquisition's 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 |
|
-7.71 |
1.57 |
-36 |
53 |
-24 |
58 |
118 |
166 |
-28 |
277 |
-39 |
| Net Cash From Operating Activities |
|
2.89 |
-7.16 |
-22 |
-6.44 |
-31 |
-18 |
-1.97 |
19 |
-19 |
-7.18 |
-7.30 |
| Net Cash From Continuing Operating Activities |
|
2.89 |
-7.16 |
-22 |
-6.44 |
-31 |
-18 |
-1.97 |
19 |
-19 |
-7.18 |
-7.30 |
| Net Income / (Loss) Continuing Operations |
|
19 |
12 |
2.98 |
-118 |
16 |
-77 |
-165 |
0.98 |
-38 |
-9.96 |
-60 |
| Consolidated Net Income / (Loss) |
|
19 |
12 |
2.98 |
-118 |
16 |
-77 |
-165 |
0.98 |
-38 |
-9.96 |
-60 |
| Depreciation Expense |
|
0.32 |
0.33 |
0.43 |
0.41 |
0.42 |
0.48 |
0.54 |
0.62 |
0.75 |
0.82 |
1.41 |
| Amortization Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.74 |
| Non-Cash Adjustments To Reconcile Net Income |
|
-2.51 |
12 |
-0.87 |
70 |
3.35 |
42 |
78 |
-40 |
34 |
-6.12 |
56 |
| Changes in Operating Assets and Liabilities, net |
|
-14 |
-31 |
-25 |
41 |
-51 |
17 |
84 |
58 |
-16 |
7.84 |
-5.83 |
| Net Cash From Investing Activities |
|
-12 |
-7.47 |
-2.24 |
-1.59 |
-2.21 |
-1.39 |
-4.93 |
-6.12 |
-8.05 |
-12 |
-31 |
| Net Cash From Continuing Investing Activities |
|
-12 |
-7.47 |
-2.24 |
-1.59 |
-2.21 |
-1.39 |
-4.93 |
-6.12 |
-8.05 |
-12 |
-31 |
| Purchase of Property, Plant & Equipment |
|
-12 |
-7.47 |
-2.24 |
-1.59 |
-2.21 |
-1.39 |
-4.93 |
-6.12 |
-8.05 |
-12 |
-16 |
| Net Cash From Financing Activities |
|
1.03 |
16 |
-12 |
61 |
9.85 |
77 |
125 |
152 |
-1.04 |
296 |
-0.79 |
| Net Cash From Continuing Financing Activities |
|
1.03 |
16 |
-12 |
61 |
9.85 |
77 |
125 |
152 |
-1.18 |
296 |
-0.79 |
| Payment of Dividends |
|
-13 |
-3.49 |
0.49 |
- |
-1.41 |
- |
-10 |
0.15 |
-0.15 |
-1.53 |
-0.71 |
| Other Financing Activities, net |
|
14 |
-0.32 |
-0.06 |
51 |
-1.22 |
-0.17 |
9.66 |
173 |
-1.04 |
-37 |
-0.08 |
| Cash Income Taxes Paid |
|
0.03 |
0.00 |
-0.00 |
0.00 |
0.27 |
0.00 |
0.34 |
0.07 |
-0.07 |
0.01 |
0.03 |
Annual Balance Sheets for Inflection Point Acquisition
This table presents Inflection Point Acquisition's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
331 |
67 |
86 |
355 |
757 |
| Total Current Assets |
|
0.84 |
41 |
32 |
293 |
619 |
| Cash & Equivalents |
|
0.36 |
26 |
4.50 |
208 |
583 |
| Restricted Cash |
|
- |
0.06 |
0.06 |
2.04 |
2.73 |
| Accounts Receivable |
|
- |
1.30 |
17 |
45 |
12 |
| Prepaid Expenses |
|
0.48 |
6.89 |
3.04 |
4.16 |
9.05 |
| Other Current Assets |
|
- |
6.98 |
7.13 |
35 |
12 |
| Plant, Property, & Equipment, net |
|
0.00 |
21 |
18 |
23 |
69 |
| Total Noncurrent Assets |
|
330 |
4.84 |
36 |
39 |
70 |
| Noncurrent Note & Lease Receivables |
|
- |
- |
0.10 |
0.11 |
0.09 |
| Goodwill |
|
- |
- |
- |
0.00 |
19 |
| Intangible Assets |
|
- |
- |
- |
0.00 |
13 |
| Other Noncurrent Operating Assets |
|
330 |
4.83 |
36 |
39 |
38 |
| Total Liabilities & Shareholders' Equity |
|
331 |
67 |
86 |
355 |
757 |
| Total Liabilities |
|
12 |
125 |
137 |
351 |
553 |
| Total Current Liabilities |
|
0.22 |
95 |
82 |
99 |
125 |
| Accounts Payable |
|
0.22 |
6.52 |
23 |
20 |
24 |
| Current Deferred Revenue |
|
- |
57 |
41 |
65 |
57 |
| Other Current Liabilities |
|
0.00 |
16 |
9.61 |
14 |
44 |
| Total Noncurrent Liabilities |
|
12 |
29 |
56 |
253 |
429 |
| Long-Term Debt |
|
- |
3.86 |
0.00 |
0.00 |
335 |
| Noncurrent Deferred Revenue |
|
12 |
2.19 |
0.00 |
14 |
6.34 |
| Other Noncurrent Operating Liabilities |
|
- |
23 |
56 |
238 |
87 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
316 |
0.00 |
210 |
1,012 |
958 |
| Total Equity & Noncontrolling Interests |
|
3.28 |
-58 |
-261 |
-1,008 |
-754 |
| Total Preferred & Common Equity |
|
3.28 |
-58 |
-261 |
-1,009 |
-755 |
| Total Common Equity |
|
3.28 |
-58 |
-261 |
-1,009 |
-755 |
| Common Stock |
|
3.59 |
15 |
0.01 |
0.02 |
0.02 |
| Retained Earnings |
|
-0.32 |
-73 |
-249 |
-996 |
-721 |
| Treasury Stock |
|
- |
0.00 |
-13 |
-13 |
-34 |
| Noncontrolling Interest |
|
- |
- |
0.00 |
1.23 |
0.52 |
Quarterly Balance Sheets for Inflection Point Acquisition
This table presents Inflection Point Acquisition's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
332 |
100 |
96 |
103 |
171 |
140 |
225 |
500 |
476 |
754 |
| Total Current Assets |
|
0.48 |
66 |
51 |
49 |
116 |
83 |
168 |
431 |
397 |
666 |
| Cash & Equivalents |
|
0.02 |
47 |
39 |
41 |
55 |
32 |
90 |
373 |
345 |
622 |
| Restricted Cash |
|
- |
0.06 |
0.06 |
0.06 |
2.04 |
2.04 |
2.04 |
2.04 |
2.04 |
2.04 |
| Accounts Receivable |
|
- |
2.31 |
2.27 |
2.45 |
35 |
38 |
51 |
29 |
37 |
23 |
| Prepaid Expenses |
|
0.46 |
4.73 |
4.40 |
3.72 |
3.38 |
3.85 |
3.74 |
5.16 |
4.80 |
8.47 |
| Other Current Assets |
|
- |
12 |
4.71 |
2.01 |
20 |
7.32 |
22 |
22 |
8.44 |
10 |
| Plant, Property, & Equipment, net |
|
0.00 |
29 |
41 |
18 |
20 |
21 |
17 |
30 |
41 |
49 |
| Total Noncurrent Assets |
|
332 |
4.66 |
4.48 |
37 |
36 |
36 |
39 |
39 |
38 |
38 |
| Noncurrent Note & Lease Receivables |
|
- |
- |
- |
- |
0.12 |
0.13 |
0.12 |
0.12 |
0.11 |
0.10 |
| Other Noncurrent Operating Assets |
|
332 |
4.65 |
4.47 |
37 |
35 |
36 |
39 |
39 |
38 |
38 |
| Total Liabilities & Shareholders' Equity |
|
332 |
100 |
96 |
103 |
171 |
140 |
225 |
500 |
476 |
754 |
| Total Liabilities |
|
14 |
221 |
169 |
163 |
215 |
150 |
229 |
172 |
185 |
510 |
| Total Current Liabilities |
|
2.47 |
108 |
109 |
101 |
105 |
85 |
95 |
98 |
107 |
106 |
| Accounts Payable |
|
2.35 |
19 |
17 |
11 |
55 |
30 |
25 |
29 |
26 |
18 |
| Current Deferred Revenue |
|
- |
- |
41 |
50 |
29 |
41 |
55 |
58 |
68 |
66 |
| Other Current Liabilities |
|
0.13 |
73 |
31 |
21 |
13 |
12 |
16 |
12 |
12 |
22 |
| Total Noncurrent Liabilities |
|
12 |
113 |
60 |
62 |
110 |
65 |
134 |
74 |
77 |
404 |
| Long-Term Debt |
|
- |
3.87 |
0.00 |
0.00 |
- |
- |
- |
- |
- |
335 |
| Noncurrent Deferred Revenue |
|
12 |
- |
0.00 |
0.57 |
3.61 |
3.32 |
0.88 |
13 |
3.22 |
1.64 |
| Other Noncurrent Operating Liabilities |
|
- |
109 |
60 |
61 |
106 |
62 |
133 |
61 |
74 |
67 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
318 |
762 |
605 |
286 |
449 |
224 |
491 |
463 |
670 |
647 |
| Total Equity & Noncontrolling Interests |
|
0.33 |
-883 |
-678 |
-346 |
-493 |
-234 |
-495 |
-135 |
-379 |
-403 |
| Total Preferred & Common Equity |
|
0.33 |
-883 |
-678 |
-346 |
-494 |
-235 |
-497 |
-137 |
-381 |
-404 |
| Total Common Equity |
|
0.33 |
-883 |
-678 |
-346 |
-494 |
-235 |
-497 |
-137 |
-381 |
-404 |
| Common Stock |
|
1.60 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
| Retained Earnings |
|
-1.27 |
-871 |
-665 |
-333 |
-481 |
-222 |
-484 |
-103 |
-348 |
-371 |
| Treasury Stock |
|
- |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-34 |
-34 |
-34 |
| Noncontrolling Interest |
|
- |
- |
- |
- |
0.97 |
0.79 |
1.46 |
1.69 |
2.07 |
0.89 |
Annual Metrics And Ratios for Inflection Point Acquisition
This table displays calculated financial ratios and metrics derived from Inflection Point Acquisition's official financial filings.
| Metric |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
- |
- |
- |
180,219,048.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
180,219,048.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
-0.47 |
| Growth Metrics |
- |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
-3.85 |
-61 |
-40 |
-61 |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
24.02% |
3.99% |
14.57% |
| Earnings before Interest and Taxes (EBIT) |
-5.59 |
11 |
-347 |
-114 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-4.52 |
12 |
-345 |
-109 |
| Valuation Ratios |
- |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-76 |
117 |
-220 |
| Efficiency Ratios |
- |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-63 |
-48 |
-206 |
-46 |
| Increase / (Decrease) in Invested Capital |
0.00 |
15 |
-158 |
159 |
| Book Value per Share |
($1.40) |
($2.84) |
($7.19) |
($4.19) |
| Tangible Book Value per Share |
($1.40) |
($2.84) |
($7.19) |
($4.36) |
| Total Capital |
-38 |
-44 |
3.92 |
539 |
| Total Debt |
20 |
8.00 |
0.00 |
335 |
| Total Long-Term Debt |
3.86 |
0.00 |
0.00 |
335 |
| Net Debt |
-5.87 |
3.44 |
-210 |
-250 |
| Capital Expenditures (CapEx) |
16 |
30 |
10 |
42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-64 |
-46 |
-15 |
-91 |
| Debt-free Net Working Capital (DFNWC) |
-38 |
-42 |
194 |
494 |
| Net Working Capital (NWC) |
-54 |
-50 |
194 |
494 |
| Net Nonoperating Expense (NNE) |
2.55 |
-133 |
590 |
46 |
| Net Nonoperating Obligations (NNO) |
-5.87 |
3.44 |
-210 |
-250 |
| Total Depreciation and Amortization (D&A) |
1.07 |
1.38 |
1.86 |
4.58 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$3.43 |
($4.63) |
($0.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
41.22M |
17.65M |
61.41M |
115.43M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$2.46 |
($4.63) |
($0.73) |
| Adjusted Weighted Average Diluted Shares Outstanding |
84.17M |
25.56M |
61.41M |
115.43M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
84.17M |
25.56M |
178.32M |
216.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.85 |
-60 |
-37 |
-61 |
| Debt Service Ratios |
- |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Inflection Point Acquisition
This table displays calculated financial ratios and metrics derived from Inflection Point Acquisition's 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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
180,219,048.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
180,219,048.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-23 |
-20 |
-3.78 |
-28 |
-9.61 |
-7.07 |
-10 |
-20 |
-11 |
-23 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
7.95% |
- |
- |
- |
0.70% |
7.45% |
5.29% |
15.77% |
5.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
15 |
29 |
-121 |
16 |
-47 |
-195 |
-0.42 |
-42 |
-13 |
-58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
15 |
29 |
-120 |
16 |
-47 |
-195 |
0.21 |
-41 |
-13 |
-56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
394 |
376 |
-35 |
-59 |
-79 |
5.87 |
151 |
-56 |
-4.53 |
-62 |
-183 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-92 |
-81 |
-48 |
-93 |
-41 |
-96 |
-206 |
-48 |
-57 |
-45 |
-46 |
| Increase / (Decrease) in Invested Capital |
|
-411 |
-399 |
15 |
55 |
51 |
-15 |
-158 |
46 |
-16 |
51 |
159 |
| Book Value per Share |
|
($8.06) |
($3.99) |
($2.84) |
($4.05) |
($1.89) |
($3.86) |
($7.19) |
($0.77) |
($2.13) |
($2.26) |
($4.19) |
| Tangible Book Value per Share |
|
($8.06) |
($3.99) |
($2.84) |
($4.05) |
($1.89) |
($3.86) |
($7.19) |
($0.77) |
($2.13) |
($2.26) |
($4.36) |
| Total Capital |
|
-53 |
-40 |
-44 |
-36 |
-7.37 |
-4.54 |
3.92 |
328 |
291 |
579 |
539 |
| Total Debt |
|
20 |
20 |
8.00 |
8.00 |
3.00 |
0.00 |
0.00 |
0.00 |
0.00 |
335 |
335 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
335 |
335 |
| Net Debt |
|
-19 |
-21 |
3.44 |
-49 |
-31 |
-92 |
-210 |
-375 |
-347 |
-289 |
-250 |
| Capital Expenditures (CapEx) |
|
12 |
7.47 |
2.24 |
1.59 |
2.21 |
1.39 |
4.93 |
6.12 |
8.05 |
12 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-77 |
-73 |
-46 |
-38 |
-33 |
-19 |
-15 |
-42 |
-57 |
-64 |
-91 |
| Debt-free Net Working Capital (DFNWC) |
|
-38 |
-32 |
-42 |
19 |
1.10 |
73 |
194 |
333 |
289 |
560 |
494 |
| Net Working Capital (NWC) |
|
-58 |
-52 |
-50 |
11 |
-1.90 |
73 |
194 |
333 |
289 |
560 |
494 |
| Net Nonoperating Expense (NNE) |
|
-65 |
-37 |
-53 |
117 |
-62 |
71 |
456 |
-11 |
18 |
-0.83 |
36 |
| Net Nonoperating Obligations (NNO) |
|
-19 |
-21 |
3.44 |
-49 |
-31 |
-92 |
-210 |
-375 |
-347 |
-289 |
-250 |
| Total Depreciation and Amortization (D&A) |
|
0.32 |
0.33 |
0.43 |
0.41 |
0.42 |
0.48 |
0.54 |
0.62 |
0.75 |
0.82 |
2.15 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.84 |
$1.89 |
$0.30 |
($2.70) |
$0.33 |
($0.83) |
($1.43) |
($0.11) |
($0.22) |
($0.06) |
($0.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.71M |
17.41M |
17.65M |
36.61M |
55.09M |
67.07M |
61.41M |
107.08M |
117.43M |
117.82M |
115.43M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.29 |
$0.27 |
($2.70) |
$0.29 |
($0.83) |
($1.39) |
($0.11) |
($0.22) |
($0.06) |
($0.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.38M |
26.13M |
25.56M |
36.61M |
62.28M |
67.07M |
61.41M |
107.08M |
117.43M |
117.82M |
115.43M |
| 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 |
|
86.71M |
26.13M |
25.56M |
124.63M |
128.55M |
140.35M |
178.32M |
178.63M |
178.72M |
180.22M |
216.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-29 |
-23 |
-6.98 |
-3.78 |
-20 |
17 |
-7.07 |
-7.05 |
-20 |
-11 |
-23 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |