Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
-17.87% |
-26.54% |
-9.14% |
EBIT Growth |
-16.52% |
-18.55% |
-6.56% |
NOPAT Growth |
-16.52% |
-18.55% |
-6.56% |
Net Income Growth |
-13.99% |
-12.36% |
-4.12% |
EPS Growth |
2.88% |
-2.46% |
-3.05% |
Operating Cash Flow Growth |
207.61% |
-13.41% |
-5.27% |
Free Cash Flow Firm Growth |
241.38% |
-6.51% |
-5.24% |
Invested Capital Growth |
-1,653.30% |
-102.97% |
24.69% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
10.55% |
-8.51% |
-3.21% |
EBIT Q/Q Growth |
11.18% |
-7.53% |
-1.54% |
NOPAT Q/Q Growth |
11.18% |
-7.53% |
-1.54% |
Net Income Q/Q Growth |
11.93% |
-6.77% |
-0.27% |
EPS Q/Q Growth |
14.41% |
-2.97% |
0.49% |
Operating Cash Flow Q/Q Growth |
179.42% |
-6.65% |
-2.96% |
Free Cash Flow Firm Q/Q Growth |
205.63% |
-4.41% |
-2.81% |
Invested Capital Q/Q Growth |
-1,279.49% |
-29.81% |
-4.84% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
0.00% |
0.00% |
EBITDA Margin |
-380.39% |
0.00% |
0.00% |
Operating Margin |
-358.55% |
0.00% |
0.00% |
EBIT Margin |
-358.55% |
0.00% |
0.00% |
Profit (Net Income) Margin |
-322.89% |
0.00% |
0.00% |
Tax Burden Percent |
101.17% |
100.00% |
100.00% |
Interest Burden Percent |
89.01% |
92.06% |
97.12% |
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) |
-42.91% |
-37.34% |
-29.31% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-31.96% |
0.00% |
0.00% |
Return on Assets (ROA) |
-28.78% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
-42.91% |
-37.34% |
-29.31% |
Return on Equity Simple (ROE_SIMPLE) |
-42.06% |
-38.42% |
-32.32% |
Net Operating Profit after Tax (NOPAT) |
-135 |
-116 |
-98 |
NOPAT Margin |
-250.98% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-6.84% |
-8.67% |
-8.01% |
Return On Investment Capital (ROIC_SIMPLE) |
-31.96% |
-28.54% |
-22.80% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
143.11% |
0.00% |
0.00% |
R&D to Revenue |
315.44% |
0.00% |
0.00% |
Operating Expenses to Revenue |
458.55% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
-193 |
-166 |
-140 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-205 |
-174 |
-137 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.64 |
2.69 |
1.98 |
Price to Tangible Book Value (P/TBV) |
1.64 |
2.69 |
1.98 |
Price to Revenue (P/Rev) |
12.57 |
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 |
0.02 |
0.02 |
0.02 |
Long-Term Debt to Equity |
0.02 |
0.02 |
0.02 |
Financial Leverage |
-1.40 |
-1.03 |
-1.02 |
Leverage Ratio |
1.49 |
1.11 |
1.07 |
Compound Leverage Factor |
1.33 |
1.02 |
1.04 |
Debt to Total Capital |
2.25% |
2.30% |
2.13% |
Short-Term Debt to Total Capital |
0.62% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
1.63% |
2.30% |
2.13% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
97.75% |
97.70% |
97.87% |
Debt to EBITDA |
-0.05 |
-0.05 |
-0.07 |
Net Debt to EBITDA |
3.50 |
2.38 |
3.12 |
Long-Term Debt to EBITDA |
-0.03 |
-0.05 |
-0.07 |
Debt to NOPAT |
-0.07 |
-0.08 |
-0.09 |
Net Debt to NOPAT |
5.31 |
3.57 |
4.38 |
Long-Term Debt to NOPAT |
-0.05 |
-0.08 |
-0.09 |
Altman Z-Score |
-0.19 |
10.00 |
12.18 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
9.46 |
12.26 |
18.56 |
Quick Ratio |
9.24 |
12.02 |
18.21 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
152 |
-107 |
-101 |
Operating Cash Flow to CapEx |
28,456.99% |
-74,300.00% |
-17,581.79% |
Free Cash Flow to Firm to Interest Expense |
93.66 |
-69.24 |
-439.77 |
Operating Cash Flow to Interest Expense |
82.96 |
-80.58 |
-480.62 |
Operating Cash Flow Less CapEx to Interest Expense |
82.67 |
-80.69 |
-483.35 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.09 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
30.43 |
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 |
-304 |
-17 |
-8.55 |
Invested Capital Turnover |
-0.34 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
-287 |
-8.80 |
2.80 |
Enterprise Value (EV) |
-41 |
653 |
401 |
Market Capitalization |
677 |
1,068 |
830 |
Book Value per Share |
$5.32 |
$5.35 |
$6.28 |
Tangible Book Value per Share |
$5.32 |
$5.35 |
$6.28 |
Total Capital |
423 |
407 |
429 |
Total Debt |
9.52 |
9.33 |
9.16 |
Total Long-Term Debt |
6.92 |
9.33 |
9.16 |
Net Debt |
-718 |
-415 |
-429 |
Capital Expenditures (CapEx) |
0.47 |
0.17 |
0.63 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-59 |
-27 |
-16 |
Debt-free Net Working Capital (DFNWC) |
669 |
397 |
422 |
Net Working Capital (NWC) |
666 |
397 |
422 |
Net Nonoperating Expense (NNE) |
39 |
37 |
38 |
Net Nonoperating Obligations (NNO) |
-718 |
-415 |
-429 |
Total Depreciation and Amortization (D&A) |
-12 |
-8.09 |
2.44 |
Debt-free, Cash-free Net Working Capital to Revenue |
-108.89% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
1,241.07% |
0.00% |
0.00% |
Net Working Capital to Revenue |
1,236.23% |
0.00% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.02) |
($2.08) |
($2.03) |
Adjusted Weighted Average Basic Shares Outstanding |
86.16M |
73.23M |
66.99M |
Adjusted Diluted Earnings per Share |
($2.02) |
($2.08) |
($2.03) |
Adjusted Weighted Average Diluted Shares Outstanding |
86.16M |
73.23M |
66.99M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
80.75M |
76.14M |
68.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
-135 |
-116 |
-98 |
Normalized NOPAT Margin |
-250.98% |
0.00% |
0.00% |
Pre Tax Income Margin |
-319.15% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-119.33 |
-107.04 |
-610.76 |
NOPAT to Interest Expense |
-83.53 |
-74.93 |
-427.53 |
EBIT Less CapEx to Interest Expense |
-119.62 |
-107.15 |
-613.50 |
NOPAT Less CapEx to Interest Expense |
-83.82 |
-75.04 |
-430.27 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |