Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
0.00% |
-68.37% |
-29.21% |
-151.05% |
-26.01% |
EBIT Growth |
|
0.00% |
-68.40% |
-30.86% |
-150.27% |
-25.84% |
NOPAT Growth |
|
0.00% |
-70.59% |
-30.87% |
-147.00% |
-26.30% |
Net Income Growth |
|
0.00% |
-68.02% |
-30.85% |
-150.09% |
-14.26% |
EPS Growth |
|
0.00% |
-55.38% |
37.62% |
-88.89% |
0.84% |
Operating Cash Flow Growth |
|
0.00% |
-68.26% |
-53.30% |
-160.40% |
2.02% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-81.69% |
-154.55% |
-5.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
59.34% |
486.73% |
-70.45% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
100.02% |
100.00% |
100.00% |
100.03% |
100.02% |
Interest Burden Percent |
|
100.16% |
99.95% |
99.94% |
99.85% |
90.67% |
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) |
|
0.00% |
-57.84% |
-43.45% |
-47.95% |
-30.60% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-1,100.69% |
-1,791.93% |
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) |
|
0.00% |
52.23% |
-19.71% |
-47.95% |
-30.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
64.04% |
-30.48% |
-34.98% |
-24.79% |
Net Operating Profit after Tax (NOPAT) |
|
-4.02 |
-6.86 |
-8.97 |
-22 |
-28 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-30.93% |
-12.19% |
-14.53% |
-6.98% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-21.63% |
-24.51% |
-19.20% |
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) |
|
-5.74 |
-9.67 |
-13 |
-32 |
-40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.73 |
-9.64 |
-12 |
-31 |
-39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.36 |
12.60 |
12.61 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.36 |
12.60 |
12.62 |
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) |
|
0.00 |
0.00 |
0.00 |
462.17 |
2,521.10 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-1.09 |
-1.03 |
-0.99 |
-0.99 |
Leverage Ratio |
|
0.00 |
1.10 |
1.08 |
1.05 |
1.04 |
Compound Leverage Factor |
|
0.00 |
1.10 |
1.08 |
1.05 |
0.95 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
190.31% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-90.31% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
10.43 |
38.05 |
161.24 |
174.13 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
190.31% |
54.64% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
10.66 |
20.35 |
24.76 |
24.31 |
Quick Ratio |
|
0.00 |
10.61 |
20.01 |
24.50 |
24.09 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.41 |
-9.83 |
-25 |
-26 |
Operating Cash Flow to CapEx |
|
0.00% |
-13,346.43% |
-2,908.12% |
-47,360.32% |
-25,201.72% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-614.54 |
-1,001.18 |
-1,319.76 |
Operating Cash Flow to Interest Expense |
|
-211.52 |
0.00 |
-716.13 |
-1,193.48 |
-1,461.70 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-211.52 |
0.00 |
-740.75 |
-1,196.00 |
-1,467.50 |
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 |
|
0.00 |
-1.45 |
-0.59 |
2.27 |
0.67 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.45 |
0.86 |
2.86 |
-1.60 |
Enterprise Value (EV) |
|
0.00 |
50 |
139 |
1,051 |
1,694 |
Market Capitalization |
|
36 |
36 |
181 |
1,139 |
1,839 |
Book Value per Share |
|
$0.00 |
($1.58) |
$2.08 |
$3.63 |
$5.00 |
Tangible Book Value per Share |
|
$0.00 |
($1.58) |
$2.08 |
$3.63 |
$5.00 |
Total Capital |
|
0.00 |
17 |
42 |
90 |
146 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-17 |
-42 |
-88 |
-145 |
Capital Expenditures (CapEx) |
|
0.00 |
0.06 |
0.39 |
0.06 |
0.12 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1.55 |
-1.39 |
-1.85 |
-4.13 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
16 |
41 |
86 |
141 |
Net Working Capital (NWC) |
|
0.00 |
16 |
41 |
86 |
141 |
Net Nonoperating Expense (NNE) |
|
1.73 |
2.81 |
3.67 |
9.46 |
8.15 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-18 |
-42 |
-88 |
-145 |
Total Depreciation and Amortization (D&A) |
|
0.02 |
0.03 |
0.20 |
0.40 |
0.45 |
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 |
|
$0.00 |
$0.00 |
($0.63) |
($1.19) |
($1.18) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
19.98M |
26.59M |
30.54M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.63) |
($1.19) |
($1.18) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
19.98M |
26.59M |
30.54M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
24.90M |
29.15M |
31.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.02 |
-6.86 |
-8.97 |
-22 |
-28 |
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 |
|
-273.48 |
0.00 |
-790.94 |
-1,266.88 |
-1,992.75 |
NOPAT to Interest Expense |
|
-191.43 |
0.00 |
-560.92 |
-886.70 |
-1,399.86 |
EBIT Less CapEx to Interest Expense |
|
-273.48 |
0.00 |
-815.56 |
-1,269.40 |
-1,998.55 |
NOPAT Less CapEx to Interest Expense |
|
-191.43 |
0.00 |
-585.54 |
-889.22 |
-1,405.66 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-8.43% |
-8.14% |
-3.89% |
-1.02% |