Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
EBITDA Growth |
|
-381.16% |
-76.80% |
22.61% |
-27.60% |
19.95% |
-141.96% |
1.01% |
-76.08% |
57.48% |
-219.14% |
EBIT Growth |
|
-351.50% |
-70.58% |
21.17% |
-25.45% |
18.67% |
-121.54% |
-1.73% |
-99.51% |
57.65% |
-74.66% |
NOPAT Growth |
|
-353.49% |
-69.63% |
22.62% |
13.12% |
-54.51% |
-64.23% |
-17.50% |
-46.21% |
31.54% |
-135.67% |
Net Income Growth |
|
-351.04% |
-62.00% |
22.14% |
-25.45% |
19.94% |
-130.78% |
13.32% |
-27.52% |
24.16% |
-20.18% |
EPS Growth |
|
-85.59% |
17.77% |
50.60% |
-1,389.74% |
56.67% |
-40.63% |
62.57% |
66.27% |
24.16% |
83.78% |
Operating Cash Flow Growth |
|
-177.05% |
-20.01% |
25.17% |
-10.09% |
-45.17% |
-48.72% |
-17.42% |
26.29% |
-31.06% |
-129.67% |
Free Cash Flow Firm Growth |
|
-469.33% |
-28.86% |
26.54% |
19.18% |
-537.10% |
-250.50% |
109.85% |
-331.82% |
3.31% |
-66.23% |
Invested Capital Growth |
|
-94.73% |
-186.18% |
-21.16% |
4.51% |
36.45% |
-191.32% |
-67.03% |
1,484.30% |
39.80% |
-199.82% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
-100.00% |
65.98% |
EBITDA Q/Q Growth |
|
-35.65% |
-27.25% |
-15.24% |
0.09% |
34.16% |
-87.00% |
26.93% |
-98.81% |
49.02% |
-6.39% |
EBIT Q/Q Growth |
|
-31.73% |
-25.64% |
-13.82% |
0.07% |
32.33% |
-77.05% |
24.38% |
-92.09% |
49.07% |
-6.64% |
NOPAT Q/Q Growth |
|
-31.73% |
-25.09% |
-11.97% |
13.58% |
-3.43% |
-15.87% |
10.42% |
-79.78% |
30.82% |
-15.82% |
Net Income Q/Q Growth |
|
-34.07% |
-17.51% |
-12.42% |
0.08% |
32.33% |
-93.72% |
27.29% |
-16.07% |
1.89% |
21.56% |
EPS Q/Q Growth |
|
-61.62% |
23.13% |
55.64% |
-228.25% |
17.02% |
-80.00% |
25.58% |
2.29% |
1.89% |
16.34% |
Operating Cash Flow Q/Q Growth |
|
-34.38% |
-4.93% |
7.64% |
0.01% |
-7.64% |
-8.36% |
-9.40% |
-0.43% |
4.86% |
-21.49% |
Free Cash Flow Firm Q/Q Growth |
|
-10.02% |
-1,496.55% |
12.57% |
13.44% |
-115.47% |
67.59% |
212.39% |
-38.05% |
45.64% |
0.00% |
Invested Capital Q/Q Growth |
|
-18.40% |
58.33% |
6.53% |
56.01% |
54.78% |
-258.09% |
39.99% |
15.62% |
-629.82% |
38.05% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
41.94% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,601.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,001.70% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,618.81% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,618.81% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
112.62% |
114.45% |
179.07% |
100.00% |
Interest Burden Percent |
|
93.70% |
93.80% |
98.77% |
100.00% |
100.00% |
101.58% |
86.59% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-87.35% |
-46.45% |
-171.05% |
-97.60% |
-81.46% |
-135.69% |
-46.60% |
-101.71% |
-362.37% |
399.40% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.46% |
-151.56% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-191.70% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-191.70% |
Return on Common Equity (ROCE) |
|
-87.35% |
-46.45% |
-171.05% |
-97.60% |
-81.46% |
-135.69% |
-46.60% |
-101.71% |
-362.37% |
399.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
-71.74% |
-24.75% |
-232.58% |
-173.72% |
-54.10% |
-205.89% |
-43.85% |
-57.37% |
-351.22% |
-493.47% |
Net Operating Profit after Tax (NOPAT) |
|
-131 |
-29 |
-17 |
-22 |
-25 |
-16 |
-10 |
-8.52 |
-5.83 |
-8.51 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,401.19% |
Net Nonoperating Expense Percent (NNEP) |
|
-20.29% |
-10.87% |
-38.93% |
-25.07% |
2.18% |
-63.98% |
-20.99% |
-110.51% |
-120.51% |
302.44% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-44.54% |
-18.39% |
-165.04% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.06% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,010.88% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
746.74% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,043.64% |
Earnings before Interest and Taxes (EBIT) |
|
-188 |
-42 |
-24 |
-31 |
-25 |
-30 |
-14 |
-13 |
-6.74 |
-16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-191 |
-40 |
-22 |
-29 |
-23 |
-28 |
-12 |
-12 |
-6.72 |
-16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.91 |
7.79 |
1.56 |
0.12 |
0.22 |
0.59 |
0.08 |
0.04 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
8.13 |
8.25 |
0.00 |
0.42 |
0.33 |
0.00 |
0.20 |
0.19 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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 |
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 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-1.09 |
-1.10 |
-1.28 |
-1.11 |
-1.16 |
-0.99 |
-0.55 |
-0.41 |
-1.55 |
-0.61 |
Leverage Ratio |
|
1.27 |
1.23 |
2.21 |
1.59 |
1.71 |
1.79 |
1.44 |
1.47 |
2.07 |
-2.08 |
Compound Leverage Factor |
|
1.19 |
1.16 |
2.18 |
1.59 |
1.71 |
1.82 |
1.24 |
1.47 |
2.07 |
-2.08 |
Debt to Total Capital |
|
16.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
16.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
83.11% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
2.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
10.76 |
29.93 |
-14.60 |
-10.71 |
-4.10 |
-7.67 |
-4.42 |
-4.66 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
15.68 |
14.89 |
2.14 |
2.80 |
5.83 |
4.26 |
13.14 |
10.38 |
2.23 |
2.01 |
Quick Ratio |
|
15.55 |
14.75 |
2.00 |
2.66 |
5.71 |
4.18 |
12.86 |
9.87 |
1.60 |
1.77 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-120 |
-21 |
-16 |
-22 |
-28 |
-4.32 |
2.87 |
-29 |
-6.74 |
-6.98 |
Operating Cash Flow to CapEx |
|
-31,695.41% |
0.00% |
-159,853.85% |
-126,227.27% |
-360,342.86% |
-82,738.10% |
-146,037.50% |
-1,730.43% |
-91,233.39% |
-18,465.19% |
Free Cash Flow to Firm to Interest Expense |
|
-518.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-299.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-300.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
1.07 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.48 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.42 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
341.70 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
870.30 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-528.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-24 |
-12 |
-4.25 |
-3.51 |
-3.68 |
-5.79 |
6.34 |
19 |
-1.39 |
-2.31 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.40 |
Increase / (Decrease) in Invested Capital |
|
-12 |
-7.92 |
-0.74 |
0.17 |
2.11 |
-12 |
-13 |
21 |
0.92 |
-1.54 |
Enterprise Value (EV) |
|
1,669 |
1,058 |
1.55 |
-19 |
-39 |
-12 |
-22 |
-16 |
0.00 |
0.00 |
Market Capitalization |
|
1,938 |
1,228 |
16 |
2.18 |
10 |
8.75 |
2.44 |
1.20 |
0.00 |
0.00 |
Book Value per Share |
|
$5.68 |
$5.16 |
$1.27 |
$0.22 |
$0.57 |
$0.44 |
$1.42 |
$2.68 |
$0.22 |
$0.26 |
Tangible Book Value per Share |
|
$5.53 |
$4.88 |
($0.04) |
$0.06 |
$0.39 |
($0.05) |
$0.56 |
$0.64 |
$0.22 |
$0.18 |
Total Capital |
|
295 |
158 |
10 |
18 |
46 |
15 |
30 |
27 |
3.44 |
3.22 |
Total Debt |
|
50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-269 |
-170 |
-15 |
-21 |
-49 |
-21 |
-24 |
-17 |
-2.76 |
-5.53 |
Capital Expenditures (CapEx) |
|
0.22 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.58 |
0.01 |
0.06 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-16 |
-9.83 |
-6.27 |
-6.89 |
-7.60 |
-4.55 |
-1.28 |
-0.87 |
-0.67 |
-2.32 |
Debt-free Net Working Capital (DFNWC) |
|
275 |
160 |
8.33 |
14 |
42 |
16 |
23 |
16 |
2.09 |
3.21 |
Net Working Capital (NWC) |
|
275 |
160 |
8.33 |
14 |
42 |
16 |
23 |
16 |
2.09 |
3.21 |
Net Nonoperating Expense (NNE) |
|
44 |
10 |
6.99 |
8.84 |
-0.76 |
14 |
3.32 |
6.87 |
6.24 |
7.40 |
Net Nonoperating Obligations (NNO) |
|
-269 |
-170 |
-15 |
-21 |
-49 |
-21 |
-24 |
-7.60 |
-4.82 |
-5.53 |
Total Depreciation and Amortization (D&A) |
|
-2.91 |
1.96 |
1.96 |
1.96 |
1.95 |
1.96 |
1.96 |
1.61 |
0.02 |
0.11 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-381.57% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
528.68% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
528.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($4.38) |
($2.36) |
($2.87) |
($5.85) |
($5.85) |
($13.50) |
($9.60) |
($26.25) |
($75.75) |
($126.75) |
Adjusted Weighted Average Basic Shares Outstanding |
|
40.18M |
16.49M |
8.40M |
5.34M |
5.31M |
2.98M |
2.12M |
1.30M |
633.07K |
205.40K |
Adjusted Diluted Earnings per Share |
|
($4.38) |
($2.36) |
($2.87) |
($5.85) |
($5.85) |
($13.50) |
($9.60) |
($26.25) |
($75.75) |
($126.75) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
40.18M |
16.49M |
8.40M |
5.34M |
5.31M |
2.98M |
2.12M |
1.30M |
633.07K |
205.40K |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($5.85) |
($5.85) |
($13.50) |
($9.60) |
($26.25) |
($75.75) |
($126.75) |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.86M |
32.46M |
8.17M |
5.32M |
4.17M |
2.28M |
1.40M |
598.52K |
206.77K |
125.68K |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-131 |
-29 |
-17 |
-22 |
-25 |
-16 |
-10 |
-8.52 |
-5.83 |
-8.51 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,401.19% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,618.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-812.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-568.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-813.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-569.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |