Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-49.17% |
28,311.48% |
620.68% |
79.19% |
51.50% |
30.28% |
9.60% |
6.83% |
40.45% |
31.85% |
EBITDA Growth |
|
-79.41% |
-63.17% |
-7.05% |
14.87% |
0.19% |
-14.93% |
42.66% |
-35.97% |
68.18% |
437.89% |
EBIT Growth |
|
-76.57% |
-65.73% |
-7.18% |
14.75% |
1.50% |
-17.12% |
41.54% |
-30.90% |
68.98% |
438.06% |
NOPAT Growth |
|
-76.57% |
-65.73% |
-7.18% |
15.38% |
0.36% |
-16.24% |
40.53% |
-31.19% |
67.18% |
494.26% |
Net Income Growth |
|
-77.82% |
-65.04% |
-6.64% |
15.28% |
4.05% |
-19.69% |
40.38% |
-28.66% |
71.62% |
469.50% |
EPS Growth |
|
-71.58% |
-43.56% |
-0.85% |
17.80% |
17.53% |
-11.88% |
41.34% |
-27.62% |
72.39% |
467.57% |
Operating Cash Flow Growth |
|
-83.33% |
-71.11% |
-4.49% |
23.09% |
9.76% |
9.90% |
7.72% |
9.25% |
114.65% |
844.31% |
Free Cash Flow Firm Growth |
|
-100.85% |
-72.01% |
-9.31% |
15.05% |
2.60% |
-31.94% |
54.23% |
-13.39% |
14.36% |
321.40% |
Invested Capital Growth |
|
-20.61% |
17.21% |
54.33% |
112.50% |
347.48% |
928.69% |
-40.17% |
-181.29% |
312.80% |
-71.17% |
Revenue Q/Q Growth |
|
-32.97% |
221.78% |
33.87% |
7.70% |
12.90% |
5.41% |
2.06% |
1.12% |
14.96% |
3.07% |
EBITDA Q/Q Growth |
|
-11.59% |
-13.42% |
2.75% |
0.39% |
4.40% |
-3.79% |
12.80% |
-2.11% |
53.53% |
101.98% |
EBIT Q/Q Growth |
|
-11.52% |
-13.60% |
2.73% |
0.36% |
4.61% |
-4.26% |
12.56% |
-0.81% |
53.79% |
103.37% |
NOPAT Q/Q Growth |
|
-11.52% |
-13.60% |
2.73% |
1.09% |
4.23% |
-3.90% |
11.66% |
-0.63% |
52.47% |
91.93% |
Net Income Q/Q Growth |
|
-11.85% |
-13.80% |
3.28% |
1.36% |
5.03% |
-5.12% |
12.36% |
0.63% |
58.82% |
76.22% |
EPS Q/Q Growth |
|
-10.88% |
-9.35% |
3.67% |
3.48% |
8.57% |
-4.07% |
11.76% |
0.74% |
59.78% |
72.15% |
Operating Cash Flow Q/Q Growth |
|
-16.13% |
-14.55% |
12.57% |
-5.80% |
5.84% |
1.60% |
3.36% |
-0.65% |
118.05% |
-22.20% |
Free Cash Flow Firm Q/Q Growth |
|
-15.46% |
-15.12% |
8.73% |
-1.49% |
0.90% |
2.11% |
35.37% |
-81.51% |
24.05% |
106.85% |
Invested Capital Q/Q Growth |
|
-18.37% |
1.20% |
-169.25% |
-93.03% |
-53.37% |
-32.52% |
-74.31% |
-50.65% |
114.84% |
-15.05% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
82.26% |
92.73% |
94.47% |
96.65% |
97.69% |
96.05% |
98.03% |
94.27% |
91.46% |
EBITDA Margin |
|
-272,172.13% |
-1,563.08% |
-232.17% |
-110.30% |
-72.67% |
-64.10% |
-33.54% |
-42.68% |
-9.67% |
24.78% |
Operating Margin |
|
-269,855.74% |
-1,574.14% |
-234.11% |
-110.56% |
-72.71% |
-64.87% |
-35.20% |
-43.23% |
-10.10% |
24.10% |
EBIT Margin |
|
-269,855.74% |
-1,574.14% |
-234.11% |
-111.38% |
-72.42% |
-65.10% |
-34.72% |
-42.54% |
-9.40% |
24.10% |
Profit (Net Income) Margin |
|
-269,578.69% |
-1,565.94% |
-231.71% |
-109.56% |
-69.38% |
-63.74% |
-34.67% |
-41.76% |
-8.44% |
23.64% |
Tax Burden Percent |
|
100.20% |
100.50% |
100.39% |
100.51% |
100.37% |
100.22% |
100.21% |
101.19% |
120.08% |
87.75% |
Interest Burden Percent |
|
99.70% |
98.99% |
98.59% |
97.85% |
95.45% |
97.70% |
99.65% |
97.00% |
74.76% |
111.82% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.25% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,601.12% |
-1,083.76% |
-442.46% |
-8,285.72% |
-555.00% |
900.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,590.45% |
-1,071.20% |
-433.74% |
-8,273.03% |
-552.56% |
896.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
8,561.19% |
1,041.30% |
413.71% |
8,239.83% |
540.27% |
-861.43% |
Return on Equity (ROE) |
|
-64.58% |
-75.58% |
-67.80% |
-60.22% |
-39.93% |
-42.47% |
-28.75% |
-45.89% |
-14.73% |
38.89% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-24,530.67% |
-8,728.06% |
-1,248.33% |
-392.20% |
0.00% |
-294.09% |
1,010.81% |
Operating Return on Assets (OROA) |
|
-60.15% |
-69.68% |
-61.84% |
-53.92% |
-37.11% |
-36.73% |
-22.68% |
-34.17% |
-10.21% |
23.83% |
Return on Assets (ROA) |
|
-60.09% |
-69.32% |
-61.21% |
-53.03% |
-35.55% |
-35.97% |
-22.64% |
-33.54% |
-9.17% |
23.39% |
Return on Common Equity (ROCE) |
|
-64.58% |
-75.58% |
-67.80% |
-60.22% |
-39.93% |
-42.47% |
-28.75% |
-45.89% |
-14.73% |
38.89% |
Return on Equity Simple (ROE_SIMPLE) |
|
-82.32% |
-52.35% |
-86.32% |
-51.18% |
-33.65% |
-44.91% |
-31.04% |
-53.94% |
-14.19% |
30.90% |
Net Operating Profit after Tax (NOPAT) |
|
-115 |
-191 |
-205 |
-173 |
-173 |
-201 |
-119 |
-157 |
-51 |
203 |
NOPAT Margin |
|
-188,899.02% |
-1,101.90% |
-163.88% |
-77.39% |
-50.90% |
-45.41% |
-24.64% |
-30.26% |
-7.07% |
21.14% |
Net Nonoperating Expense Percent (NNEP) |
|
-18.31% |
-21.55% |
-19.42% |
-17.57% |
-10.68% |
-12.56% |
-8.72% |
-12.68% |
-2.44% |
4.28% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-39.09% |
-10.71% |
26.14% |
Cost of Revenue to Revenue |
|
0.00% |
17.74% |
7.27% |
5.53% |
3.35% |
2.31% |
3.95% |
1.97% |
5.73% |
8.54% |
SG&A Expenses to Revenue |
|
144,760.66% |
1,075.85% |
204.21% |
118.74% |
96.04% |
87.98% |
81.80% |
71.36% |
55.97% |
50.99% |
R&D to Revenue |
|
121,096.72% |
572.87% |
119.45% |
83.63% |
70.89% |
72.24% |
49.45% |
69.91% |
48.40% |
31.66% |
Operating Expenses to Revenue |
|
269,955.74% |
1,656.40% |
326.85% |
205.03% |
169.37% |
162.56% |
131.25% |
141.26% |
104.37% |
67.36% |
Earnings before Interest and Taxes (EBIT) |
|
-165 |
-273 |
-292 |
-249 |
-246 |
-288 |
-168 |
-220 |
-68 |
231 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-166 |
-271 |
-290 |
-247 |
-246 |
-283 |
-162 |
-221 |
-70 |
237 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
18.01 |
6.74 |
11.15 |
4.22 |
9.42 |
13.55 |
6.94 |
6.44 |
11.91 |
4.17 |
Price to Tangible Book Value (P/TBV) |
|
18.01 |
6.83 |
11.34 |
4.26 |
9.46 |
13.58 |
6.94 |
6.44 |
14.03 |
4.98 |
Price to Revenue (P/Rev) |
|
58,975.40 |
201.54 |
29.94 |
9.04 |
19.43 |
19.24 |
7.75 |
4.98 |
7.08 |
3.19 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.48 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2,106.56 |
1,796.75 |
234.31 |
160.06 |
0.00 |
135.84 |
231.51 |
Enterprise Value to Revenue (EV/Rev) |
|
55,442.50 |
170.88 |
27.21 |
6.90 |
17.38 |
17.90 |
6.67 |
4.18 |
6.53 |
2.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.10 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
284.02 |
14.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.25 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
0.00 |
0.00 |
0.11 |
0.06 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
0.00 |
0.00 |
0.11 |
0.06 |
Financial Leverage |
|
-1.06 |
-1.04 |
-1.02 |
-1.01 |
-1.00 |
-0.97 |
-0.95 |
-1.00 |
-0.98 |
-0.96 |
Leverage Ratio |
|
1.07 |
1.09 |
1.11 |
1.14 |
1.12 |
1.18 |
1.27 |
1.37 |
1.61 |
1.66 |
Compound Leverage Factor |
|
1.07 |
1.08 |
1.09 |
1.11 |
1.07 |
1.15 |
1.27 |
1.33 |
1.20 |
1.86 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.90% |
6.62% |
0.00% |
0.00% |
9.97% |
5.43% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.90% |
6.62% |
0.00% |
0.00% |
9.97% |
5.43% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.10% |
93.38% |
100.00% |
100.00% |
90.03% |
94.57% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.16 |
0.00 |
0.00 |
-0.68 |
0.18 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.82 |
2.10 |
0.00 |
0.00 |
5.65 |
-3.04 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.16 |
0.00 |
0.00 |
-0.68 |
0.18 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.22 |
0.00 |
0.00 |
-0.93 |
0.21 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.03 |
2.96 |
0.00 |
0.00 |
7.73 |
-3.57 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.22 |
0.00 |
0.00 |
-0.93 |
0.21 |
Altman Z-Score |
|
91.96 |
46.21 |
39.96 |
15.97 |
44.44 |
29.51 |
10.63 |
3.04 |
6.43 |
3.43 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
10.00 |
12.87 |
7.62 |
8.83 |
10.16 |
6.77 |
6.43 |
4.04 |
2.42 |
2.38 |
Quick Ratio |
|
9.90 |
12.59 |
7.34 |
8.42 |
9.83 |
6.44 |
6.10 |
3.82 |
2.13 |
2.18 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-113 |
-194 |
-212 |
-180 |
-175 |
-231 |
-106 |
-120 |
-103 |
227 |
Operating Cash Flow to CapEx |
|
-5,688.70% |
-13,838.51% |
-26,817.36% |
-7,959.60% |
-13,386.18% |
-1,794.73% |
-11,199.64% |
0.00% |
33,404.00% |
30,156.60% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.26 |
0.48 |
0.51 |
0.56 |
0.65 |
0.80 |
1.09 |
0.99 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
10.75 |
10.31 |
10.96 |
10.51 |
8.60 |
8.17 |
9.05 |
9.72 |
Inventory Turnover |
|
0.00 |
0.00 |
1.93 |
2.66 |
2.18 |
1.27 |
2.18 |
1.40 |
1.96 |
2.83 |
Fixed Asset Turnover |
|
0.04 |
6.56 |
43.50 |
74.96 |
104.51 |
71.59 |
56.27 |
73.53 |
136.64 |
217.02 |
Accounts Payable Turnover |
|
0.00 |
1.10 |
1.43 |
2.07 |
2.18 |
1.30 |
2.49 |
1.04 |
2.75 |
4.85 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
33.97 |
35.42 |
33.30 |
34.71 |
42.45 |
44.66 |
40.31 |
37.54 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
189.46 |
137.39 |
167.49 |
286.38 |
167.45 |
260.61 |
186.08 |
128.82 |
Days Payable Outstanding (DPO) |
|
0.00 |
331.41 |
255.30 |
176.25 |
167.14 |
280.87 |
146.54 |
352.25 |
132.76 |
75.23 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-331.41 |
-31.88 |
-3.44 |
33.65 |
40.22 |
63.37 |
-46.99 |
93.64 |
91.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-16 |
-13 |
-5.87 |
0.73 |
3.28 |
34 |
20 |
-16 |
35 |
10 |
Invested Capital Turnover |
|
0.00 |
-1.22 |
-13.35 |
-87.20 |
168.99 |
23.87 |
17.95 |
273.81 |
78.49 |
42.58 |
Increase / (Decrease) in Invested Capital |
|
-2.65 |
2.67 |
6.98 |
6.60 |
2.55 |
30 |
-14 |
-37 |
51 |
-25 |
Enterprise Value (EV) |
|
3,382 |
2,962 |
3,398 |
1,544 |
5,893 |
7,906 |
3,231 |
2,161 |
4,744 |
2,331 |
Market Capitalization |
|
3,597 |
3,493 |
3,740 |
2,022 |
6,589 |
8,499 |
3,752 |
2,578 |
5,140 |
3,053 |
Book Value per Share |
|
$1.98 |
$4.28 |
$2.70 |
$3.83 |
$4.54 |
$3.94 |
$3.36 |
$2.47 |
$2.63 |
$4.40 |
Tangible Book Value per Share |
|
$1.98 |
$4.22 |
$2.65 |
$3.80 |
$4.52 |
$3.94 |
$3.36 |
$2.47 |
$2.23 |
$3.68 |
Total Capital |
|
200 |
518 |
335 |
479 |
705 |
671 |
541 |
400 |
480 |
775 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.36 |
44 |
0.00 |
0.00 |
48 |
42 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.36 |
44 |
0.00 |
0.00 |
48 |
42 |
Net Debt |
|
-216 |
-531 |
-341 |
-478 |
-696 |
-593 |
-521 |
-417 |
-397 |
-723 |
Capital Expenditures (CapEx) |
|
2.14 |
1.51 |
0.81 |
2.10 |
1.13 |
7.59 |
1.12 |
0.00 |
0.05 |
0.52 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-18 |
-26 |
-17 |
-12 |
-17 |
-26 |
1.05 |
-35 |
-83 |
-221 |
Debt-free Net Working Capital (DFNWC) |
|
197 |
505 |
324 |
467 |
685 |
612 |
522 |
382 |
362 |
543 |
Net Working Capital (NWC) |
|
197 |
505 |
324 |
467 |
685 |
612 |
522 |
382 |
362 |
543 |
Net Nonoperating Expense (NNE) |
|
49 |
80 |
85 |
72 |
63 |
81 |
49 |
59 |
9.92 |
-24 |
Net Nonoperating Obligations (NNO) |
|
-215 |
-531 |
-341 |
-478 |
-696 |
-593 |
-521 |
-417 |
-397 |
-723 |
Total Depreciation and Amortization (D&A) |
|
-1.41 |
1.92 |
2.42 |
2.43 |
-0.85 |
4.40 |
5.75 |
-0.71 |
-1.98 |
6.58 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-30,196.72% |
-150.59% |
-13.53% |
-5.27% |
-4.95% |
-5.90% |
0.22% |
-6.67% |
-11.39% |
-23.11% |
Debt-free Net Working Capital to Revenue |
|
323,093.44% |
2,915.65% |
259.76% |
208.46% |
202.14% |
138.46% |
107.77% |
73.91% |
49.81% |
56.74% |
Net Working Capital to Revenue |
|
323,093.44% |
2,915.65% |
259.76% |
208.46% |
202.14% |
138.46% |
107.77% |
73.91% |
49.81% |
56.74% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.63) |
($2.34) |
($2.36) |
($1.94) |
($1.60) |
($1.79) |
($1.05) |
($1.34) |
($0.37) |
$1.37 |
Adjusted Weighted Average Basic Shares Outstanding |
|
112.64M |
121.41M |
124.70M |
143.88M |
155.34M |
160.05M |
161.20M |
161.68M |
163.82M |
165.72M |
Adjusted Diluted Earnings per Share |
|
($1.63) |
($2.34) |
($2.36) |
($1.94) |
($1.60) |
($1.79) |
($1.05) |
($1.34) |
($0.37) |
$1.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
112.64M |
121.41M |
124.70M |
143.88M |
155.34M |
160.05M |
161.20M |
161.68M |
163.82M |
166.36M |
Adjusted Basic & Diluted Earnings per Share |
|
($1.63) |
($2.34) |
($2.36) |
($1.94) |
($1.60) |
($1.79) |
($1.05) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
100.63M |
115.86M |
122.60M |
126.58M |
147.20M |
157.33M |
160.49M |
162.23M |
164.77M |
166.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-115 |
-191 |
-205 |
-173 |
-173 |
-201 |
-119 |
-157 |
-51 |
74 |
Normalized NOPAT Margin |
|
-188,899.02% |
-1,101.90% |
-163.88% |
-77.39% |
-50.90% |
-45.41% |
-24.64% |
-30.26% |
-7.07% |
7.72% |
Pre Tax Income Margin |
|
-269,037.70% |
-1,558.20% |
-230.81% |
-108.99% |
-69.12% |
-63.60% |
-34.60% |
-41.27% |
-7.03% |
26.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-0.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |