Growth Metrics |
- |
- |
- |
Revenue Growth |
75.15% |
84.12% |
0.00% |
EBITDA Growth |
41.32% |
-406.97% |
0.00% |
EBIT Growth |
61.41% |
-612.01% |
0.00% |
NOPAT Growth |
139.77% |
-308.04% |
0.00% |
Net Income Growth |
44.19% |
95.64% |
0.00% |
EPS Growth |
-6.02% |
45.95% |
0.00% |
Operating Cash Flow Growth |
-394.76% |
79.69% |
0.00% |
Free Cash Flow Firm Growth |
-64.44% |
0.00% |
0.00% |
Invested Capital Growth |
-32.61% |
0.00% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
-6.09% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
-13.54% |
-40.42% |
-14.68% |
Operating Margin |
5.02% |
-22.12% |
-9.98% |
EBIT Margin |
-6.80% |
-30.87% |
-7.98% |
Profit (Net Income) Margin |
274.08% |
332.94% |
313.32% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
-4,029.72% |
-1,078.53% |
-3,925.08% |
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) |
38.07% |
36.13% |
0.00% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-0.50% |
-1.61% |
0.00% |
Return on Assets (ROA) |
20.30% |
17.34% |
0.00% |
Return on Common Equity (ROCE) |
38.07% |
36.13% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
30.00% |
36.13% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
6.52 |
-16 |
-4.02 |
NOPAT Margin |
5.02% |
-22.12% |
-9.98% |
Net Nonoperating Expense Percent (NNEP) |
24.58% |
47.79% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
0.43% |
-1.65% |
- |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
2.82% |
3.10% |
5.03% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
94.98% |
122.12% |
109.98% |
Earnings before Interest and Taxes (EBIT) |
-8.83 |
-23 |
-3.21 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-18 |
-30 |
-5.91 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.88 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.88 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
8.08 |
0.00 |
0.00 |
Price to Earnings (P/E) |
2.95 |
0.00 |
0.00 |
Dividend Yield |
7.91% |
0.00% |
0.00% |
Earnings Yield |
33.94% |
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 |
0.27 |
0.45 |
0.00 |
Long-Term Debt to Equity |
0.21 |
0.34 |
0.00 |
Financial Leverage |
-1.52 |
-1.61 |
0.00 |
Leverage Ratio |
1.88 |
2.08 |
0.00 |
Compound Leverage Factor |
-75.58 |
-22.48 |
0.00 |
Debt to Total Capital |
21.50% |
31.15% |
0.00% |
Short-Term Debt to Total Capital |
4.96% |
7.56% |
0.00% |
Long-Term Debt to Total Capital |
16.54% |
23.59% |
0.00% |
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 |
78.50% |
68.85% |
0.00% |
Debt to EBITDA |
-18.48 |
-10.31 |
0.00 |
Net Debt to EBITDA |
99.02 |
36.76 |
0.00 |
Long-Term Debt to EBITDA |
-14.22 |
-7.81 |
0.00 |
Debt to NOPAT |
49.85 |
-18.85 |
0.00 |
Net Debt to NOPAT |
-267.06 |
67.18 |
0.00 |
Long-Term Debt to NOPAT |
38.34 |
-14.27 |
0.00 |
Altman Z-Score |
0.75 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.62 |
0.12 |
0.00 |
Quick Ratio |
0.61 |
0.09 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
143 |
402 |
0.00 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
2.32 |
7.68 |
0.00 |
Operating Cash Flow to Interest Expense |
-8.85 |
-2.10 |
-26.70 |
Operating Cash Flow Less CapEx to Interest Expense |
-8.85 |
-2.10 |
-26.70 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.07 |
0.05 |
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 |
-555 |
-418 |
0.00 |
Invested Capital Turnover |
-0.27 |
-0.35 |
0.00 |
Increase / (Decrease) in Invested Capital |
-136 |
-418 |
0.00 |
Enterprise Value (EV) |
-693 |
0.00 |
0.00 |
Market Capitalization |
1,049 |
0.00 |
0.00 |
Book Value per Share |
$18.61 |
$17.40 |
$0.00 |
Tangible Book Value per Share |
$18.61 |
$17.40 |
$0.00 |
Total Capital |
1,511 |
992 |
0.00 |
Total Debt |
325 |
309 |
0.00 |
Total Long-Term Debt |
250 |
234 |
0.00 |
Net Debt |
-1,741 |
-1,101 |
0.00 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-40 |
-413 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
31 |
-366 |
0.00 |
Net Working Capital (NWC) |
-44 |
-441 |
0.00 |
Net Nonoperating Expense (NNE) |
-349 |
-263 |
-130 |
Net Nonoperating Obligations (NNO) |
-1,741 |
-1,101 |
0.00 |
Total Depreciation and Amortization (D&A) |
-8.75 |
-7.08 |
-2.70 |
Debt-free, Cash-free Net Working Capital to Revenue |
-31.03% |
-557.40% |
0.00% |
Debt-free Net Working Capital to Revenue |
23.70% |
-494.17% |
0.00% |
Net Working Capital to Revenue |
-34.07% |
-595.34% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$4.10 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
63.76M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$2.03 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
63.76M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
71.06M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
4.56 |
-11 |
-2.81 |
Normalized NOPAT Margin |
3.52% |
-15.48% |
-6.99% |
Pre Tax Income Margin |
274.08% |
332.94% |
313.32% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-0.14 |
-0.44 |
-0.16 |
NOPAT to Interest Expense |
0.11 |
-0.31 |
-0.20 |
EBIT Less CapEx to Interest Expense |
-0.14 |
-0.44 |
-0.16 |
NOPAT Less CapEx to Interest Expense |
0.11 |
-0.31 |
-0.20 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
28.59% |
28.37% |
18.31% |
Augmented Payout Ratio |
29.02% |
28.37% |
18.31% |