Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
13.37% |
EBITDA Growth |
0.00% |
-48.00% |
-103.54% |
-26.97% |
EBIT Growth |
0.00% |
-48.03% |
-103.14% |
-27.08% |
NOPAT Growth |
0.00% |
-48.03% |
-103.14% |
-27.08% |
Net Income Growth |
0.00% |
-35.24% |
-151.51% |
-11.62% |
EPS Growth |
0.00% |
-23.71% |
-11.53% |
23.61% |
Operating Cash Flow Growth |
0.00% |
-14.20% |
-226.49% |
19.02% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-134.91% |
21.87% |
Invested Capital Growth |
0.00% |
44.10% |
89.88% |
7.33% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
102.54% |
93.68% |
115.99% |
101.88% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
-45.01% |
-72.43% |
-72.19% |
-60.35% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-103.00% |
-141.39% |
-81.34% |
Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
-32.63% |
-60.58% |
-72.19% |
-60.35% |
Return on Equity Simple (ROE_SIMPLE) |
-62.08% |
-89.42% |
-42.99% |
-81.28% |
Net Operating Profit after Tax (NOPAT) |
-33 |
-49 |
-99 |
-125 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-32.27% |
-96.09% |
-63.44% |
-42.76% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-42.38% |
-22.34% |
-38.68% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
-47 |
-69 |
-141 |
-179 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-47 |
-69 |
-140 |
-178 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
2.80 |
2.98 |
1.21 |
2.06 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.44 |
28.66 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
3.84 |
2.68 |
1.50 |
2.36 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.48 |
0.58 |
0.16 |
0.44 |
Long-Term Debt to Equity |
0.47 |
0.28 |
0.08 |
0.34 |
Financial Leverage |
-0.44 |
-0.19 |
-0.45 |
-0.44 |
Leverage Ratio |
1.16 |
1.14 |
0.98 |
0.95 |
Compound Leverage Factor |
1.19 |
1.07 |
1.13 |
0.97 |
Debt to Total Capital |
32.24% |
36.57% |
13.90% |
30.73% |
Short-Term Debt to Total Capital |
0.45% |
18.64% |
7.42% |
6.89% |
Long-Term Debt to Total Capital |
31.79% |
17.93% |
6.48% |
23.84% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
18.63% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
49.13% |
63.43% |
86.10% |
69.27% |
Debt to EBITDA |
-1.09 |
-0.61 |
-0.44 |
-0.56 |
Net Debt to EBITDA |
0.38 |
-0.19 |
1.55 |
0.28 |
Long-Term Debt to EBITDA |
-1.08 |
-0.30 |
-0.20 |
-0.43 |
Debt to NOPAT |
-1.55 |
-0.86 |
-0.62 |
-0.79 |
Net Debt to NOPAT |
0.55 |
-0.27 |
2.20 |
0.40 |
Long-Term Debt to NOPAT |
-1.53 |
-0.42 |
-0.29 |
-0.62 |
Altman Z-Score |
0.41 |
-2.49 |
0.84 |
-2.31 |
Noncontrolling Interest Sharing Ratio |
27.50% |
16.36% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
3.53 |
1.02 |
3.49 |
2.45 |
Quick Ratio |
3.53 |
1.02 |
3.49 |
2.45 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-75 |
-176 |
-137 |
Operating Cash Flow to CapEx |
-95,846.09% |
0.00% |
-1,207.53% |
-23,238.59% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-9.96 |
-5.70 |
-7.81 |
Operating Cash Flow to Interest Expense |
-12.65 |
-7.75 |
-6.16 |
-8.75 |
Operating Cash Flow Less CapEx to Interest Expense |
-12.66 |
-7.71 |
-6.68 |
-8.79 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
59 |
86 |
163 |
175 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
26 |
77 |
12 |
Enterprise Value (EV) |
228 |
230 |
243 |
412 |
Market Capitalization |
217 |
217 |
461 |
461 |
Book Value per Share |
$5.01 |
$3.81 |
$8.83 |
$3.57 |
Tangible Book Value per Share |
($0.45) |
($1.00) |
$4.39 |
$0.26 |
Total Capital |
158 |
115 |
441 |
324 |
Total Debt |
51 |
42 |
61 |
100 |
Total Long-Term Debt |
50 |
21 |
29 |
77 |
Net Debt |
-18 |
13 |
-217 |
-50 |
Capital Expenditures (CapEx) |
0.05 |
-0.33 |
16 |
0.66 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-6.76 |
-6.68 |
-28 |
-27 |
Debt-free Net Working Capital (DFNWC) |
62 |
22 |
251 |
122 |
Net Working Capital (NWC) |
61 |
0.80 |
218 |
100 |
Net Nonoperating Expense (NNE) |
15 |
16 |
65 |
57 |
Net Nonoperating Obligations (NNO) |
-47 |
13 |
-217 |
-50 |
Total Depreciation and Amortization (D&A) |
0.34 |
0.52 |
0.78 |
1.14 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
43.07M |
63.05M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($3.43) |
($2.90) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
43.07M |
63.05M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
62.93M |
63.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
-33 |
-38 |
-99 |
-125 |
Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
-11.63 |
-9.23 |
-4.57 |
-10.18 |
NOPAT to Interest Expense |
-8.14 |
-6.46 |
-3.20 |
-7.13 |
EBIT Less CapEx to Interest Expense |
-11.64 |
-9.19 |
-5.08 |
-10.22 |
NOPAT Less CapEx to Interest Expense |
-8.15 |
-6.42 |
-3.71 |
-7.16 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-9.78% |
0.00% |
0.00% |
0.00% |