Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
216.97% |
12.04% |
108.92% |
193.78% |
-37.67% |
-54.58% |
-2.71% |
2.75% |
7.60% |
EBITDA Growth |
|
0.00% |
143.19% |
-343.14% |
74.09% |
563.56% |
-241.88% |
13.44% |
36.06% |
91.02% |
-933.21% |
EBIT Growth |
|
0.00% |
143.19% |
-343.14% |
74.09% |
563.56% |
-241.88% |
13.44% |
36.06% |
91.02% |
-933.21% |
NOPAT Growth |
|
0.00% |
58.13% |
-183.59% |
38.90% |
779.71% |
-136.87% |
11.02% |
27.80% |
170.53% |
-280.12% |
Net Income Growth |
|
0.00% |
144.16% |
-344.61% |
75.91% |
602.18% |
-321.88% |
68.69% |
-99.60% |
200.42% |
-67.25% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
66.31% |
-124.79% |
198.11% |
-33.46% |
Operating Cash Flow Growth |
|
0.00% |
646.59% |
-129.15% |
5.54% |
2,549.83% |
29.38% |
-69.04% |
-203.53% |
77.94% |
968.45% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-155.36% |
-12.14% |
2,927.96% |
-105.80% |
-323.06% |
12.78% |
26.19% |
8.88% |
Invested Capital Growth |
|
0.00% |
-486.00% |
5.12% |
24.40% |
-1,537.61% |
1.70% |
22.43% |
26.00% |
33.24% |
30.86% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
113.11% |
EBITDA Margin |
|
-307.39% |
41.88% |
-90.89% |
-11.27% |
17.79% |
-40.49% |
-77.17% |
-50.71% |
-4.43% |
-42.57% |
Operating Margin |
|
-279.20% |
-25.93% |
-93.35% |
-27.30% |
44.17% |
-37.37% |
-73.20% |
-54.32% |
-36.82% |
-42.57% |
EBIT Margin |
|
-307.39% |
41.88% |
-90.89% |
-11.27% |
17.79% |
-40.49% |
-77.17% |
-50.71% |
-4.43% |
-42.57% |
Profit (Net Income) Margin |
|
-299.29% |
41.70% |
-91.04% |
-10.50% |
17.95% |
-63.89% |
-44.04% |
-90.36% |
88.31% |
26.88% |
Tax Burden Percent |
|
98.98% |
99.57% |
100.17% |
93.13% |
100.89% |
98.60% |
86.46% |
307.68% |
3,763.50% |
109.09% |
Interest Burden Percent |
|
98.37% |
100.00% |
100.00% |
100.00% |
100.00% |
160.02% |
66.02% |
57.91% |
-52.93% |
-57.88% |
Effective Tax Rate |
|
0.00% |
0.43% |
0.00% |
0.00% |
-0.11% |
0.00% |
0.00% |
0.00% |
170.90% |
-2.65% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-32.44% |
9.51% |
-13.80% |
-2.57% |
7.28% |
-11.50% |
-3.74% |
-8.19% |
8.08% |
2.52% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-27.48% |
7.04% |
-10.34% |
-2.25% |
3.94% |
-3.43% |
-3.18% |
-2.39% |
-0.24% |
-2.67% |
Return on Assets (ROA) |
|
-26.76% |
7.01% |
-10.35% |
-2.10% |
3.98% |
-5.41% |
-1.82% |
-4.26% |
4.74% |
1.69% |
Return on Common Equity (ROCE) |
|
-0.68% |
0.98% |
-0.95% |
0.05% |
0.19% |
-0.22% |
0.10% |
0.46% |
-0.22% |
0.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
-32.44% |
7.12% |
-11.43% |
-2.41% |
5.21% |
-11.44% |
-3.91% |
-8.63% |
7.57% |
2.56% |
Net Operating Profit after Tax (NOPAT) |
|
-84 |
-35 |
-100 |
-61 |
414 |
-153 |
-136 |
-98 |
69 |
-125 |
NOPAT Margin |
|
-195.44% |
-25.82% |
-65.34% |
-19.11% |
44.22% |
-26.16% |
-51.24% |
-38.03% |
26.10% |
-43.70% |
Net Nonoperating Expense Percent (NNEP) |
|
-10.00% |
11.97% |
-3.04% |
1.78% |
-5.96% |
-3.31% |
0.31% |
-2.64% |
3.66% |
4.87% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-3.61% |
2.23% |
-4.16% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.65% |
SG&A Expenses to Revenue |
|
48.35% |
16.79% |
19.21% |
12.34% |
8.67% |
24.84% |
54.50% |
56.02% |
53.52% |
42.53% |
R&D to Revenue |
|
327.87% |
107.76% |
171.93% |
113.48% |
50.32% |
109.54% |
136.74% |
111.83% |
100.65% |
121.70% |
Operating Expenses to Revenue |
|
379.20% |
125.93% |
193.35% |
127.30% |
55.83% |
137.37% |
173.20% |
154.32% |
136.82% |
155.68% |
Earnings before Interest and Taxes (EBIT) |
|
-132 |
57 |
-139 |
-36 |
167 |
-236 |
-205 |
-131 |
-12 |
-121 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-132 |
57 |
-139 |
-36 |
167 |
-236 |
-205 |
-131 |
-12 |
-121 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.33 |
0.00 |
0.00 |
0.00 |
41.30 |
10.95 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
68.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
14.65 |
12.02 |
10.96 |
13.59 |
11.27 |
10.09 |
6.35 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
66.99 |
0.00 |
0.00 |
0.00 |
11.43 |
12.07 |
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% |
1.49% |
0.00% |
0.00% |
0.00% |
8.75% |
8.29% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
14.60 |
8.36 |
5.92 |
5.27 |
5.71 |
6.16 |
4.25 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
47.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
47.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.91 |
0.00 |
0.00 |
0.00 |
23.60 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.74 |
0.59 |
0.78 |
0.00 |
0.00 |
0.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
Financial Leverage |
|
-1.13 |
-1.29 |
-1.28 |
-1.19 |
-1.79 |
-2.05 |
-1.96 |
-1.80 |
-1.56 |
-1.36 |
Leverage Ratio |
|
1.21 |
1.36 |
1.33 |
1.23 |
1.83 |
2.13 |
2.06 |
1.92 |
1.71 |
1.49 |
Compound Leverage Factor |
|
1.19 |
1.36 |
1.33 |
1.23 |
1.83 |
3.40 |
1.36 |
1.11 |
-0.90 |
-0.86 |
Debt to Total Capital |
|
0.72% |
0.14% |
0.09% |
0.00% |
0.75% |
0.90% |
0.80% |
0.62% |
0.18% |
0.01% |
Short-Term Debt to Total Capital |
|
0.70% |
0.13% |
0.09% |
0.00% |
0.07% |
0.05% |
0.07% |
0.04% |
0.00% |
0.01% |
Long-Term Debt to Total Capital |
|
0.02% |
0.00% |
0.00% |
0.00% |
0.68% |
0.85% |
0.74% |
0.58% |
0.18% |
0.00% |
Preferred Equity to Total Capital |
|
97.21% |
85.44% |
98.04% |
105.23% |
93.32% |
101.23% |
102.46% |
107.63% |
97.73% |
94.47% |
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 |
|
2.07% |
14.42% |
1.87% |
-5.23% |
5.94% |
-2.13% |
-3.27% |
-8.24% |
2.09% |
5.52% |
Debt to EBITDA |
|
-0.02 |
0.02 |
-0.01 |
0.00 |
0.15 |
-0.13 |
-0.12 |
-0.13 |
-0.47 |
0.00 |
Net Debt to EBITDA |
|
2.83 |
-17.92 |
9.96 |
0.00 |
-38.78 |
26.54 |
25.89 |
33.33 |
346.24 |
28.27 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
-0.12 |
-0.11 |
-0.12 |
-0.47 |
0.00 |
Debt to NOPAT |
|
-0.03 |
-0.03 |
-0.01 |
0.00 |
0.06 |
-0.19 |
-0.18 |
-0.17 |
0.08 |
0.00 |
Net Debt to NOPAT |
|
4.46 |
29.08 |
13.85 |
0.00 |
-15.60 |
41.08 |
38.98 |
44.46 |
-58.80 |
27.54 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
-0.18 |
-0.16 |
-0.16 |
0.08 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
11.63 |
3.13 |
1.92 |
1.57 |
1.50 |
1.85 |
2.52 |
Noncontrolling Interest Sharing Ratio |
|
97.92% |
89.66% |
93.15% |
101.92% |
97.39% |
98.11% |
102.70% |
105.67% |
102.75% |
96.22% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
5.17 |
9.70 |
6.98 |
6.04 |
10.26 |
8.45 |
8.58 |
8.11 |
9.02 |
9.95 |
Quick Ratio |
|
4.75 |
9.47 |
6.87 |
5.95 |
10.20 |
8.36 |
8.50 |
7.91 |
8.67 |
4.72 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
207 |
-115 |
-129 |
3,637 |
-211 |
-893 |
-779 |
-575 |
-524 |
Operating Cash Flow to CapEx |
|
-1,839.05% |
14,206.26% |
-3,047.73% |
-1,542.46% |
17,890.30% |
11,206.84% |
2,934.48% |
0.00% |
-2,283.42% |
20,638.54% |
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 |
|
0.09 |
0.17 |
0.11 |
0.20 |
0.22 |
0.08 |
0.04 |
0.05 |
0.05 |
0.06 |
Accounts Receivable Turnover |
|
10.06 |
18.79 |
6.97 |
11.62 |
22.88 |
4.83 |
1.73 |
3.05 |
7.10 |
7.08 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
Fixed Asset Turnover |
|
2.87 |
8.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
Days Sales Outstanding (DSO) |
|
36.27 |
19.43 |
52.39 |
31.41 |
15.95 |
75.60 |
211.42 |
119.69 |
51.42 |
51.56 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
681.84 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,273.96 |
Cash Conversion Cycle (CCC) |
|
36.27 |
19.43 |
52.39 |
31.41 |
15.95 |
75.60 |
211.42 |
119.69 |
51.42 |
-540.56 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-50 |
-292 |
-277 |
-210 |
-3,433 |
-3,374 |
-2,618 |
-1,937 |
-1,293 |
-894 |
Invested Capital Turnover |
|
-0.86 |
-0.80 |
-0.54 |
-1.31 |
-0.51 |
-0.17 |
-0.09 |
-0.11 |
-0.16 |
-0.26 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-242 |
15 |
68 |
-3,223 |
58 |
757 |
681 |
644 |
399 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
4,658 |
7,836 |
3,457 |
1,398 |
1,473 |
1,634 |
1,211 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
4,673 |
11,265 |
6,401 |
3,606 |
2,909 |
2,676 |
1,812 |
Book Value per Share |
|
$0.23 |
$2.52 |
$0.45 |
($1.43) |
$3.55 |
($1.09) |
($1.51) |
($3.42) |
$0.98 |
$2.51 |
Tangible Book Value per Share |
|
$0.18 |
$2.50 |
$0.39 |
($1.51) |
$3.03 |
($2.36) |
($2.55) |
($6.95) |
($2.33) |
($1.18) |
Total Capital |
|
399 |
799 |
1,217 |
1,390 |
3,251 |
3,292 |
3,016 |
2,719 |
3,098 |
2,999 |
Total Debt |
|
2.87 |
1.08 |
1.04 |
0.00 |
24 |
30 |
24 |
17 |
5.53 |
0.26 |
Total Long-Term Debt |
|
0.07 |
0.01 |
0.00 |
0.00 |
22 |
28 |
22 |
16 |
5.47 |
0.00 |
Net Debt |
|
-374 |
-1,023 |
-1,382 |
-1,477 |
-6,463 |
-6,276 |
-5,299 |
-4,363 |
-4,070 |
-3,434 |
Capital Expenditures (CapEx) |
|
6.63 |
4.69 |
6.37 |
12 |
25 |
52 |
61 |
0.00 |
18 |
17 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-46 |
-72 |
-149 |
-208 |
-544 |
-521 |
-460 |
-405 |
-278 |
2,981 |
Debt-free Net Working Capital (DFNWC) |
|
331 |
951 |
1,233 |
1,269 |
5,944 |
5,785 |
4,864 |
3,975 |
3,798 |
6,208 |
Net Working Capital (NWC) |
|
328 |
950 |
1,232 |
1,269 |
5,941 |
5,783 |
4,862 |
3,974 |
3,798 |
6,208 |
Net Nonoperating Expense (NNE) |
|
45 |
-92 |
39 |
-27 |
246 |
220 |
-19 |
135 |
-165 |
-201 |
Net Nonoperating Obligations (NNO) |
|
-446 |
-1,090 |
-1,493 |
-1,599 |
-6,660 |
-6,637 |
-5,609 |
-4,639 |
-4,386 |
-3,893 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-107.50% |
-53.10% |
-97.88% |
-65.26% |
-58.05% |
-89.14% |
-173.23% |
-156.99% |
-104.74% |
1,044.92% |
Debt-free Net Working Capital to Revenue |
|
770.02% |
698.32% |
807.96% |
397.95% |
634.35% |
990.54% |
1,833.39% |
1,540.04% |
1,432.24% |
2,175.91% |
Net Working Capital to Revenue |
|
763.49% |
697.54% |
807.28% |
397.95% |
634.10% |
990.28% |
1,832.63% |
1,539.62% |
1,432.22% |
2,175.82% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.34) |
($0.56) |
$0.00 |
$0.00 |
($1.58) |
($3.32) |
$3.21 |
$2.32 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
49.48M |
52.11M |
64.67M |
65.41M |
65.55M |
65.84M |
65.88M |
65.90M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.34) |
($0.56) |
$0.00 |
$0.00 |
($1.58) |
($3.32) |
$3.21 |
$2.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
49.48M |
52.11M |
64.67M |
0.00 |
65.55M |
65.84M |
0.00 |
65.90M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.32 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
50.94M |
54.47M |
64.67M |
65.08K |
65.55M |
65.84M |
65.90M |
65.90M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-84 |
-35 |
-100 |
-61 |
290 |
-153 |
-136 |
-98 |
-68 |
-85 |
Normalized NOPAT Margin |
|
-195.44% |
-25.82% |
-65.34% |
-19.11% |
30.92% |
-26.16% |
-51.24% |
-38.03% |
-25.77% |
-29.80% |
Pre Tax Income Margin |
|
-302.37% |
41.88% |
-90.89% |
-11.27% |
17.79% |
-64.80% |
-50.94% |
-29.37% |
2.35% |
24.64% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |