| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
81.03% |
27.67% |
| EBITDA Growth |
0.00% |
171.65% |
-100.40% |
| EBIT Growth |
0.00% |
187.88% |
-100.40% |
| NOPAT Growth |
0.00% |
41.75% |
-128.75% |
| Net Income Growth |
0.00% |
187.88% |
-100.40% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-100.00% |
0.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
285.26% |
| Invested Capital Growth |
0.00% |
48.48% |
-40.11% |
| 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 |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
67.62% |
62.68% |
7.01% |
| EBITDA Margin |
118.09% |
177.21% |
-0.56% |
| Operating Margin |
54.27% |
42.50% |
-13.67% |
| EBIT Margin |
111.44% |
177.21% |
-0.56% |
| Profit (Net Income) Margin |
111.44% |
177.21% |
-0.56% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
13.64% |
15.57% |
-4.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-8.74% |
-17.55% |
-6.15% |
| Return on Net Nonoperating Assets (RNNOA) |
3.42% |
10.50% |
4.62% |
| Return on Equity (ROE) |
17.06% |
26.07% |
-0.07% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-23.46% |
45.48% |
| Operating Return on Assets (OROA) |
9.45% |
16.29% |
-0.04% |
| Return on Assets (ROA) |
9.45% |
16.29% |
-0.04% |
| Return on Common Equity (ROCE) |
6.37% |
19.15% |
-0.06% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
23 |
33 |
-9.41 |
| NOPAT Margin |
54.27% |
42.50% |
-9.57% |
| Net Nonoperating Expense Percent (NNEP) |
22.39% |
33.12% |
1.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
6.79% |
3.31% |
-0.86% |
| Cost of Revenue to Revenue |
32.38% |
37.32% |
92.99% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
13.34% |
20.18% |
20.68% |
| Earnings before Interest and Taxes (EBIT) |
47 |
136 |
-0.55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
50 |
136 |
-0.55 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.07 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.08 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.51 |
| 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 |
1.55 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.38 |
| 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 |
2.56 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.22 |
0.29 |
0.31 |
| Long-Term Debt to Equity |
0.22 |
0.29 |
0.25 |
| Financial Leverage |
-0.39 |
-0.60 |
-0.75 |
| Leverage Ratio |
1.81 |
1.60 |
1.64 |
| Compound Leverage Factor |
1.81 |
1.60 |
1.64 |
| Debt to Total Capital |
18.32% |
22.21% |
23.60% |
| Short-Term Debt to Total Capital |
0.22% |
0.02% |
4.57% |
| Long-Term Debt to Total Capital |
18.10% |
22.19% |
19.02% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
51.17% |
10.50% |
10.04% |
| Common Equity to Total Capital |
30.51% |
67.29% |
66.37% |
| Debt to EBITDA |
1.24 |
1.61 |
-469.46 |
| Net Debt to EBITDA |
0.89 |
1.20 |
-133.43 |
| Long-Term Debt to EBITDA |
1.23 |
1.61 |
-378.46 |
| Debt to NOPAT |
2.70 |
6.71 |
-27.54 |
| Net Debt to NOPAT |
1.93 |
5.01 |
-7.83 |
| Long-Term Debt to NOPAT |
2.67 |
6.70 |
-22.20 |
| Altman Z-Score |
0.00 |
0.00 |
0.18 |
| Noncontrolling Interest Sharing Ratio |
62.65% |
26.54% |
13.31% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.38 |
1.12 |
1.67 |
| Quick Ratio |
0.28 |
0.82 |
1.51 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-49 |
91 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.08 |
0.09 |
0.07 |
| Accounts Receivable Turnover |
7.97 |
13.06 |
14.49 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.22 |
0.20 |
0.17 |
| Accounts Payable Turnover |
0.14 |
0.28 |
0.72 |
| Days Sales Outstanding (DSO) |
45.81 |
27.95 |
25.19 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
2,547.48 |
1,326.15 |
504.80 |
| Cash Conversion Cycle (CCC) |
-2,501.67 |
-1,298.20 |
-479.61 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
169 |
251 |
150 |
| Invested Capital Turnover |
0.25 |
0.37 |
0.49 |
| Increase / (Decrease) in Invested Capital |
0.00 |
82 |
-101 |
| Enterprise Value (EV) |
0.00 |
0.00 |
234 |
| Market Capitalization |
0.00 |
0.00 |
50 |
| Book Value per Share |
$0.00 |
$0.00 |
$15.04 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$12.58 |
| Total Capital |
340 |
989 |
1,098 |
| Total Debt |
62 |
220 |
259 |
| Total Long-Term Debt |
62 |
219 |
209 |
| Net Debt |
45 |
164 |
74 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-68 |
-46 |
-50 |
| Debt-free Net Working Capital (DFNWC) |
-51 |
9.54 |
135 |
| Net Working Capital (NWC) |
-51 |
9.36 |
85 |
| Net Nonoperating Expense (NNE) |
-24 |
-104 |
-8.86 |
| Net Nonoperating Obligations (NNO) |
-109 |
-518 |
-689 |
| Total Depreciation and Amortization (D&A) |
2.83 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-160.40% |
-59.74% |
-51.11% |
| Debt-free Net Working Capital to Revenue |
-118.81% |
12.39% |
137.54% |
| Net Working Capital to Revenue |
-120.55% |
12.16% |
86.45% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
48.46M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
48.46M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
48.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
16 |
23 |
-9.41 |
| Normalized NOPAT Margin |
37.99% |
29.75% |
-9.57% |
| Pre Tax Income Margin |
111.44% |
177.21% |
-0.56% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |