Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-186.99% |
29.40% |
-24.83% |
-41.60% |
0.00% |
EBIT Growth |
|
-168.55% |
7.81% |
-23.34% |
-44.93% |
0.00% |
NOPAT Growth |
|
-27.64% |
-40.07% |
-16.87% |
-86.93% |
0.00% |
Net Income Growth |
|
-184.26% |
-20.02% |
-9.35% |
-46.25% |
0.00% |
EPS Growth |
|
-177.78% |
-14.55% |
30.38% |
59.69% |
0.00% |
Operating Cash Flow Growth |
|
-52.60% |
-44.94% |
-20.13% |
-203.61% |
0.00% |
Free Cash Flow Firm Growth |
|
144.55% |
-124.52% |
-2,745.94% |
0.00% |
0.00% |
Invested Capital Growth |
|
-38.32% |
90.00% |
53.81% |
-13.21% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-19.68% |
1.84% |
8.57% |
13.40% |
0.00% |
EBIT Q/Q Growth |
|
-17.72% |
-8.80% |
7.70% |
12.43% |
0.00% |
NOPAT Q/Q Growth |
|
-0.90% |
-12.26% |
0.53% |
-4.05% |
0.00% |
Net Income Q/Q Growth |
|
-14.06% |
-23.98% |
10.58% |
18.86% |
0.00% |
EPS Q/Q Growth |
|
-15.89% |
-18.87% |
-10.00% |
62.02% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
1.18% |
-23.83% |
-4.41% |
-10.95% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
78.09% |
-31.99% |
-122.70% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-2.23% |
11.01% |
-5.21% |
-33.21% |
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 |
|
99.97% |
100.64% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
133.68% |
125.45% |
96.98% |
109.39% |
108.40% |
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) |
|
-96.27% |
-21.85% |
-18.99% |
-31.42% |
-47.42% |
Cash Return on Invested Capital (CROIC) |
|
31.61% |
-75.17% |
-58.84% |
-2.44% |
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) |
|
-96.21% |
-21.84% |
-18.99% |
-31.42% |
-47.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
-160.23% |
-24.20% |
-16.59% |
-20.31% |
-47.42% |
Net Operating Profit after Tax (NOPAT) |
|
-102 |
-80 |
-57 |
-49 |
-26 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
54.39% |
15.36% |
-27.87% |
61.18% |
13.29% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-19.69% |
-8.51% |
-7.65% |
- |
- |
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) |
|
-216 |
-81 |
-87 |
-71 |
-49 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-165 |
-58 |
-82 |
-65 |
-46 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
9.86 |
1.58 |
2.16 |
3.14 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
9.86 |
1.58 |
2.16 |
3.14 |
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) |
|
4.23 |
1.30 |
2.64 |
3.98 |
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) |
|
10.21 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
1.86 |
1.23 |
0.46 |
0.61 |
2.35 |
Long-Term Debt to Equity |
|
1.79 |
1.21 |
0.46 |
0.61 |
2.35 |
Financial Leverage |
|
1.15 |
0.31 |
-0.22 |
0.19 |
1.81 |
Leverage Ratio |
|
3.06 |
2.04 |
1.71 |
2.17 |
3.65 |
Compound Leverage Factor |
|
4.09 |
2.56 |
1.66 |
2.38 |
3.96 |
Debt to Total Capital |
|
65.08% |
55.14% |
31.37% |
37.87% |
70.12% |
Short-Term Debt to Total Capital |
|
2.50% |
0.98% |
0.00% |
0.00% |
0.03% |
Long-Term Debt to Total Capital |
|
62.58% |
54.16% |
31.37% |
37.87% |
70.09% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
34.89% |
44.84% |
68.61% |
62.13% |
29.87% |
Debt to EBITDA |
|
-2.03 |
-8.97 |
-2.86 |
-3.56 |
-5.68 |
Net Debt to EBITDA |
|
-1.84 |
-6.41 |
-0.03 |
1.68 |
-4.28 |
Long-Term Debt to EBITDA |
|
-1.96 |
-8.81 |
-2.86 |
-3.56 |
-5.68 |
Debt to NOPAT |
|
-3.30 |
-6.48 |
-4.10 |
-4.77 |
-10.07 |
Net Debt to NOPAT |
|
-2.99 |
-4.63 |
-0.04 |
2.26 |
-7.59 |
Long-Term Debt to NOPAT |
|
-3.18 |
-6.36 |
-4.10 |
-4.77 |
-10.06 |
Altman Z-Score |
|
-0.33 |
0.05 |
1.44 |
2.41 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.06% |
0.04% |
0.02% |
0.01% |
0.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
0.59 |
2.92 |
6.17 |
8.98 |
1.96 |
Quick Ratio |
|
0.17 |
2.19 |
4.24 |
5.22 |
1.95 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
204 |
-458 |
-204 |
-7.16 |
0.00 |
Operating Cash Flow to CapEx |
|
-260.55% |
-61.67% |
-22.80% |
-39.67% |
-60.22% |
Free Cash Flow to Firm to Interest Expense |
|
2.61 |
-14.59 |
-88.15 |
-0.96 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-1.86 |
-3.03 |
-28.32 |
-7.29 |
-4.37 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-2.57 |
-7.93 |
-152.54 |
-25.68 |
-11.63 |
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 |
|
492 |
798 |
420 |
273 |
314 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-306 |
378 |
147 |
-42 |
0.00 |
Enterprise Value (EV) |
|
2,082 |
1,034 |
1,107 |
1,086 |
0.00 |
Market Capitalization |
|
1,778 |
664 |
1,105 |
1,196 |
0.00 |
Book Value per Share |
|
$1.04 |
$2.56 |
$3.12 |
$3.05 |
$3.89 |
Tangible Book Value per Share |
|
$1.04 |
$2.56 |
$3.12 |
$3.05 |
$3.89 |
Total Capital |
|
517 |
937 |
744 |
614 |
374 |
Total Debt |
|
336 |
517 |
234 |
233 |
262 |
Total Long-Term Debt |
|
323 |
507 |
234 |
233 |
262 |
Net Debt |
|
304 |
369 |
2.18 |
-110 |
198 |
Capital Expenditures (CapEx) |
|
56 |
154 |
287 |
137 |
30 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-56 |
-31 |
-33 |
-36 |
-33 |
Debt-free Net Working Capital (DFNWC) |
|
-24 |
116 |
198 |
307 |
32 |
Net Working Capital (NWC) |
|
-37 |
107 |
198 |
307 |
32 |
Net Nonoperating Expense (NNE) |
|
187 |
22 |
28 |
29 |
27 |
Net Nonoperating Obligations (NNO) |
|
312 |
377 |
-91 |
-109 |
203 |
Total Depreciation and Amortization (D&A) |
|
51 |
23 |
5.78 |
5.48 |
2.72 |
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 |
|
($1.75) |
($0.62) |
($0.54) |
($0.75) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
165.38M |
163.87M |
155.96M |
102.91M |
0.00 |
Adjusted Diluted Earnings per Share |
|
($1.75) |
($0.63) |
($0.54) |
($0.75) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
165.38M |
164.01M |
155.96M |
102.91M |
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 |
|
179.34M |
164.33M |
163.67M |
163.23M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-102 |
-80 |
-57 |
-49 |
-26 |
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 |
|
-2.77 |
-2.57 |
-37.80 |
-9.48 |
-11.91 |
NOPAT to Interest Expense |
|
-1.30 |
-2.54 |
-24.62 |
-6.52 |
-6.35 |
EBIT Less CapEx to Interest Expense |
|
-3.48 |
-7.47 |
-162.01 |
-27.87 |
-19.17 |
NOPAT Less CapEx to Interest Expense |
|
-2.02 |
-7.45 |
-148.84 |
-24.90 |
-13.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-0.56% |
-1.35% |
-2.85% |
-2.19% |
0.00% |