Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-108.09% |
29.17% |
-162.81% |
-89.02% |
0.00% |
EBIT Growth |
|
-106.49% |
28.13% |
-161.77% |
-90.11% |
0.00% |
NOPAT Growth |
|
-102.98% |
23.22% |
-159.45% |
-91.17% |
0.00% |
Net Income Growth |
|
-107.37% |
28.43% |
-166.74% |
-80.16% |
0.00% |
EPS Growth |
|
-61.95% |
55.06% |
-134.81% |
-80.40% |
0.00% |
Operating Cash Flow Growth |
|
-75.58% |
-11.43% |
-104.12% |
-92.00% |
0.00% |
Free Cash Flow Firm Growth |
|
-63.13% |
24.92% |
-142.71% |
0.00% |
0.00% |
Invested Capital Growth |
|
-235.53% |
20.77% |
105.10% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.45% |
14.96% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.38% |
14.47% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-4.27% |
12.04% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-5.23% |
12.13% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
1.49% |
20.75% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-10.61% |
-13.51% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-5.98% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.41% |
-6.53% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.09% |
99.66% |
100.08% |
100.64% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
97.58% |
103.63% |
Effective Tax Rate |
|
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% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
Return on Equity (ROE) |
|
-198.83% |
-84.44% |
-180.05% |
-225.78% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-742.35% |
-1,467.45% |
-1,844.63% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-198.83% |
-84.44% |
-163.00% |
-82.72% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-199.89% |
-95.37% |
-105.85% |
-616.29% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-620 |
-305 |
-398 |
-153 |
-80 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-52.28% |
-23.33% |
-59.91% |
-159.26% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-146.32% |
-71.32% |
-73.79% |
- |
- |
Cost of Revenue to Revenue |
|
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% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-846 |
-410 |
-570 |
-218 |
-115 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-838 |
-403 |
-568 |
-216 |
-114 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.01 |
6.82 |
1.76 |
161.51 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
6.31 |
7.15 |
1.82 |
376.01 |
0.00 |
Price to Revenue (P/Rev) |
|
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 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
54.93 |
11.66 |
299.82 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
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 |
Enterprise Value to EBIT (EV/EBIT) |
|
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 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
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 |
Financial Leverage |
|
-1.02 |
-0.91 |
-0.91 |
-0.80 |
0.00 |
Leverage Ratio |
|
1.33 |
1.22 |
1.27 |
1.50 |
0.00 |
Compound Leverage Factor |
|
1.33 |
1.22 |
1.27 |
1.46 |
0.00 |
Debt to Total Capital |
|
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% |
Long-Term Debt to Total Capital |
|
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
63.36% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
36.64% |
0.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
1.12 |
17.44 |
2.48 |
66.36 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
9.47% |
63.36% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
3.49 |
7.98 |
6.52 |
2.26 |
0.00 |
Quick Ratio |
|
3.15 |
6.89 |
5.17 |
1.81 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-511 |
-313 |
-417 |
-172 |
0.00 |
Operating Cash Flow to CapEx |
|
-14,385.11% |
-10,883.37% |
-4,901.04% |
-15,547.97% |
-6,924.07% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
-63 |
46 |
38 |
19 |
0.00 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-109 |
7.94 |
20 |
19 |
0.00 |
Enterprise Value (EV) |
|
2,060 |
2,535 |
446 |
5,587 |
0.00 |
Market Capitalization |
|
2,546 |
2,917 |
946 |
5,603 |
0.00 |
Book Value per Share |
|
$4.19 |
$5.33 |
$12.04 |
$0.88 |
$0.00 |
Tangible Book Value per Share |
|
$3.99 |
$5.09 |
$11.60 |
$0.38 |
$0.00 |
Total Capital |
|
423 |
428 |
539 |
95 |
0.00 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-486 |
-382 |
-501 |
-76 |
0.00 |
Capital Expenditures (CapEx) |
|
4.05 |
3.05 |
6.07 |
0.94 |
1.10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-102 |
5.20 |
-3.61 |
-23 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
384 |
387 |
497 |
53 |
0.00 |
Net Working Capital (NWC) |
|
384 |
387 |
497 |
53 |
0.00 |
Net Nonoperating Expense (NNE) |
|
227 |
103 |
173 |
61 |
39 |
Net Nonoperating Obligations (NNO) |
|
-486 |
-382 |
-501 |
-76 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
7.86 |
6.91 |
1.39 |
1.39 |
0.07 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($9.28) |
($5.73) |
($12.75) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
91.23M |
71.20M |
44.74M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($9.28) |
($5.73) |
($12.75) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
91.23M |
71.20M |
44.74M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
102.05M |
81.58M |
68.21M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-620 |
-305 |
-398 |
-153 |
-80 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
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% |
Augmented Payout Ratio |
|
-0.25% |
-0.20% |
-0.18% |
0.00% |
0.00% |