Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
-13.86% |
-38.52% |
-166.63% |
EBIT Growth |
-11.71% |
-33.41% |
-170.43% |
NOPAT Growth |
-13.94% |
-47.88% |
-154.40% |
Net Income Growth |
-13.21% |
-39.37% |
-158.16% |
EPS Growth |
34.60% |
31.74% |
-75.50% |
Operating Cash Flow Growth |
-5.61% |
-59.31% |
-184.72% |
Free Cash Flow Firm Growth |
-3.88% |
-70.51% |
-172.14% |
Invested Capital Growth |
-184.08% |
-10.12% |
80.67% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
1.05% |
-10.30% |
-28.19% |
EBIT Q/Q Growth |
1.69% |
-9.39% |
-29.10% |
NOPAT Q/Q Growth |
0.85% |
-11.71% |
-26.59% |
Net Income Q/Q Growth |
1.63% |
-12.35% |
-27.03% |
EPS Q/Q Growth |
32.80% |
-44.93% |
-21.03% |
Operating Cash Flow Q/Q Growth |
1.39% |
-5.90% |
-31.11% |
Free Cash Flow Firm Q/Q Growth |
-1.53% |
-1.73% |
-31.28% |
Invested Capital Q/Q Growth |
23.67% |
-32.03% |
66.09% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
0.00% |
0.00% |
0.00% |
Operating Margin |
0.00% |
0.00% |
0.00% |
EBIT Margin |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
100.02% |
102.80% |
100.19% |
Interest Burden Percent |
101.92% |
103.59% |
101.47% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
-73.46% |
-41.33% |
-78.34% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
-73.46% |
-41.33% |
-78.34% |
Return on Equity Simple (ROE_SIMPLE) |
-67.20% |
-26.51% |
-91.59% |
Net Operating Profit after Tax (NOPAT) |
-72 |
-106 |
-269 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-20.33% |
-10.07% |
-20.42% |
Return On Investment Capital (ROIC_SIMPLE) |
-41.61% |
-18.86% |
-61.68% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
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 |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
-100 |
-134 |
-361 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-100 |
-139 |
-370 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
3.90 |
1.58 |
2.07 |
Price to Tangible Book Value (P/TBV) |
3.90 |
1.58 |
2.07 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.13 |
0.05 |
0.09 |
Long-Term Debt to Equity |
0.13 |
0.05 |
0.09 |
Financial Leverage |
-1.08 |
-1.05 |
-1.02 |
Leverage Ratio |
1.29 |
1.15 |
1.15 |
Compound Leverage Factor |
1.32 |
1.19 |
1.16 |
Debt to Total Capital |
11.74% |
4.42% |
8.19% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
11.74% |
4.42% |
8.19% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
88.26% |
95.58% |
91.81% |
Debt to EBITDA |
-0.20 |
-0.18 |
-0.10 |
Net Debt to EBITDA |
1.68 |
3.99 |
1.09 |
Long-Term Debt to EBITDA |
-0.20 |
-0.18 |
-0.10 |
Debt to NOPAT |
-0.28 |
-0.23 |
-0.13 |
Net Debt to NOPAT |
2.35 |
5.23 |
1.50 |
Long-Term Debt to NOPAT |
-0.28 |
-0.23 |
-0.13 |
Altman Z-Score |
5.03 |
7.78 |
2.60 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
7.97 |
20.04 |
13.19 |
Quick Ratio |
7.64 |
19.55 |
12.18 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-61 |
-104 |
-284 |
Operating Cash Flow to CapEx |
-1,158,428.57% |
-3,229,650.00% |
-2,452,153.33% |
Free Cash Flow to Firm to Interest Expense |
-31.80 |
-21.74 |
-53.61 |
Operating Cash Flow to Interest Expense |
-42.19 |
-26.95 |
-69.53 |
Operating Cash Flow Less CapEx to Interest Expense |
-42.19 |
-26.95 |
-69.53 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
-16 |
-18 |
-3.43 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
-10 |
-1.63 |
14 |
Enterprise Value (EV) |
424 |
291 |
426 |
Market Capitalization |
592 |
845 |
830 |
Book Value per Share |
$3.26 |
$7.09 |
$3.78 |
Tangible Book Value per Share |
$3.26 |
$7.09 |
$3.78 |
Total Capital |
172 |
561 |
437 |
Total Debt |
20 |
25 |
36 |
Total Long-Term Debt |
20 |
25 |
36 |
Net Debt |
-168 |
-554 |
-404 |
Capital Expenditures (CapEx) |
0.01 |
0.00 |
0.02 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-17 |
-15 |
0.37 |
Debt-free Net Working Capital (DFNWC) |
171 |
564 |
440 |
Net Working Capital (NWC) |
171 |
564 |
440 |
Net Nonoperating Expense (NNE) |
30 |
36 |
98 |
Net Nonoperating Obligations (NNO) |
-168 |
-554 |
-404 |
Total Depreciation and Amortization (D&A) |
-0.15 |
-5.32 |
-9.10 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.93) |
($2.00) |
($3.51) |
Adjusted Weighted Average Basic Shares Outstanding |
34.81M |
71.17M |
104.71M |
Adjusted Diluted Earnings per Share |
($2.93) |
($2.00) |
($3.51) |
Adjusted Weighted Average Diluted Shares Outstanding |
34.81M |
71.17M |
104.71M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
52.23M |
93.50M |
145.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
-72 |
-106 |
-269 |
Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-52.07 |
-27.85 |
-68.26 |
NOPAT to Interest Expense |
-37.24 |
-22.08 |
-50.90 |
EBIT Less CapEx to Interest Expense |
-52.08 |
-27.85 |
-68.26 |
NOPAT Less CapEx to Interest Expense |
-37.24 |
-22.08 |
-50.90 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
-0.07% |