Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.65% |
-51.18% |
178.86% |
2,809.25% |
-12.85% |
76.70% |
1,665.11% |
21.54% |
8.30% |
34.20% |
EBITDA Growth |
|
16.60% |
62.81% |
-138.22% |
-640.68% |
65.62% |
51.19% |
218.21% |
-3,843.65% |
147.82% |
63.06% |
EBIT Growth |
|
15.70% |
62.82% |
-304.98% |
-363.21% |
64.79% |
34.27% |
-7.63% |
-3,333.46% |
89.53% |
301.86% |
NOPAT Growth |
|
15.90% |
40.65% |
-153.34% |
-351.30% |
84.14% |
-65.06% |
-92.16% |
-1,616.44% |
87.70% |
445.67% |
Net Income Growth |
|
16.14% |
51.21% |
-367.39% |
-201.50% |
66.28% |
30.52% |
-9.43% |
-3,200.86% |
90.29% |
321.14% |
EPS Growth |
|
16.14% |
53.54% |
-214.29% |
-31.21% |
0.00% |
0.00% |
48.48% |
-2,047.06% |
92.33% |
221.43% |
Operating Cash Flow Growth |
|
25.37% |
19.64% |
19.56% |
-329.09% |
19.09% |
81.52% |
-2,921.48% |
100.62% |
6,142.45% |
-870.90% |
Free Cash Flow Firm Growth |
|
24.61% |
65.23% |
-653.77% |
-117.90% |
41.75% |
-188.72% |
-1,698.35% |
74.33% |
-57.74% |
-346.12% |
Invested Capital Growth |
|
-26.01% |
-151.79% |
1,047.66% |
-165.21% |
362.88% |
488.39% |
1,820.12% |
-10.16% |
38.85% |
152.15% |
Revenue Q/Q Growth |
|
-10.03% |
-8.07% |
178.86% |
24.88% |
-7.57% |
51.20% |
67.06% |
-10.60% |
7.12% |
20.37% |
EBITDA Q/Q Growth |
|
-7.56% |
52.02% |
-1,148.73% |
-1.01% |
27.20% |
43.71% |
-69.39% |
-30.77% |
1,615.46% |
57.82% |
EBIT Q/Q Growth |
|
-7.23% |
51.58% |
-220.32% |
1.13% |
22.44% |
30.08% |
-211.01% |
-36.11% |
78.14% |
788.70% |
NOPAT Q/Q Growth |
|
-7.33% |
22.63% |
-219.45% |
1.46% |
41.41% |
27.44% |
-2,135.93% |
-35.56% |
75.73% |
50,225.14% |
Net Income Q/Q Growth |
|
-7.15% |
13.55% |
-50.69% |
-6.52% |
31.29% |
29.55% |
-210.26% |
-35.38% |
80.14% |
781.70% |
EPS Q/Q Growth |
|
-7.15% |
15.32% |
-34.69% |
-10.74% |
0.00% |
0.00% |
0.00% |
0.00% |
81.70% |
112.50% |
Operating Cash Flow Q/Q Growth |
|
4.14% |
-0.48% |
8.31% |
-10.50% |
3.77% |
74.80% |
-56.80% |
102.03% |
416.42% |
-128.42% |
Free Cash Flow Firm Q/Q Growth |
|
8.34% |
59.05% |
-7,374.48% |
31.56% |
-110.89% |
-31.57% |
-48.76% |
58.11% |
-117.31% |
-66.06% |
Invested Capital Q/Q Growth |
|
-51.71% |
-123.14% |
2,078.67% |
-162.65% |
173.12% |
76.33% |
46.74% |
-11.62% |
22.35% |
51.76% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
84.56% |
100.00% |
90.66% |
25.81% |
10.82% |
48.26% |
61.50% |
25.26% |
9.39% |
30.24% |
EBITDA Margin |
|
-4,284.39% |
-3,263.81% |
-2,788.16% |
-709.85% |
-279.99% |
-77.34% |
5.18% |
-159.53% |
70.43% |
85.58% |
Operating Margin |
|
-4,416.62% |
-5,369.62% |
-4,878.23% |
-756.74% |
-137.74% |
-128.66% |
-14.01% |
-197.82% |
-22.46% |
40.78% |
EBIT Margin |
|
-4,412.53% |
-3,360.31% |
-4,880.04% |
-776.99% |
-313.92% |
-116.77% |
-7.12% |
-201.14% |
-19.44% |
29.24% |
Profit (Net Income) Margin |
|
-4,421.09% |
-4,418.70% |
-7,406.05% |
-767.53% |
-296.96% |
-116.77% |
-7.24% |
-196.61% |
-17.63% |
29.05% |
Tax Burden Percent |
|
100.00% |
135.31% |
110.72% |
98.70% |
99.30% |
100.00% |
101.67% |
97.75% |
90.67% |
99.32% |
Interest Burden Percent |
|
100.19% |
97.18% |
137.07% |
100.09% |
95.26% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.68% |
Return on Invested Capital (ROIC) |
|
-483.01% |
-1,398.13% |
-389.03% |
-4,513.78% |
-234.55% |
-34.85% |
-3.88% |
-36.89% |
-4.01% |
6.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-468.86% |
-1,393.94% |
-353.05% |
-4,442.40% |
-125.32% |
-32.17% |
-5.88% |
17.49% |
-2.74% |
23.08% |
Return on Net Nonoperating Assets (RNNOA) |
|
438.95% |
1,370.55% |
327.15% |
4,291.26% |
102.39% |
25.54% |
1.98% |
-3.88% |
0.76% |
-2.43% |
Return on Equity (ROE) |
|
-44.06% |
-27.57% |
-61.88% |
-222.52% |
-132.16% |
-9.30% |
-1.90% |
-40.77% |
-3.26% |
4.35% |
Cash Return on Invested Capital (CROIC) |
|
-453.12% |
0.00% |
-284.54% |
0.00% |
-210.70% |
-176.74% |
-184.08% |
-26.19% |
-36.54% |
-79.64% |
Operating Return on Assets (OROA) |
|
-35.25% |
-17.15% |
-37.94% |
-184.17% |
-97.03% |
-9.09% |
-1.69% |
-36.69% |
-3.24% |
3.68% |
Return on Assets (ROA) |
|
-35.32% |
-22.55% |
-57.57% |
-181.92% |
-91.79% |
-9.09% |
-1.71% |
-35.86% |
-2.94% |
3.66% |
Return on Common Equity (ROCE) |
|
-44.06% |
-27.57% |
-53.73% |
-192.60% |
-137.37% |
-9.30% |
-1.90% |
-40.77% |
-3.26% |
4.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
-54.49% |
-28.64% |
-40.87% |
-1,040.49% |
-77.37% |
-5.09% |
-1.14% |
-44.25% |
-2.62% |
3.48% |
Net Operating Profit after Tax (NOPAT) |
|
-6.12 |
-3.63 |
-9.21 |
-42 |
-6.59 |
-11 |
-21 |
-359 |
-44 |
153 |
NOPAT Margin |
|
-3,091.64% |
-3,758.73% |
-3,414.76% |
-529.72% |
-96.42% |
-90.07% |
-9.81% |
-138.48% |
-15.72% |
40.50% |
Net Nonoperating Expense Percent (NNEP) |
|
-14.15% |
-4.19% |
-35.99% |
-71.38% |
-109.23% |
-2.68% |
2.00% |
-54.38% |
-1.27% |
-16.30% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-31.17% |
-2.34% |
4.09% |
Cost of Revenue to Revenue |
|
15.44% |
0.00% |
9.34% |
74.19% |
89.18% |
51.74% |
38.50% |
74.74% |
90.61% |
69.76% |
SG&A Expenses to Revenue |
|
3,411.18% |
4,561.92% |
2,712.20% |
265.88% |
133.96% |
84.85% |
41.00% |
26.03% |
35.75% |
70.86% |
R&D to Revenue |
|
1,090.00% |
257.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
4,501.18% |
5,469.62% |
4,978.23% |
782.55% |
148.56% |
176.92% |
75.51% |
223.09% |
31.85% |
-10.54% |
Earnings before Interest and Taxes (EBIT) |
|
-8.74 |
-3.25 |
-13 |
-61 |
-21 |
-14 |
-15 |
-521 |
-55 |
110 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.49 |
-3.16 |
-7.52 |
-56 |
-19 |
-9.34 |
11 |
-413 |
198 |
322 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.52 |
1.03 |
5.75 |
3.83 |
1.06 |
3.12 |
1.92 |
0.35 |
1.69 |
1.08 |
Price to Tangible Book Value (P/TBV) |
|
0.52 |
1.10 |
6.11 |
4.85 |
1.08 |
3.13 |
2.59 |
0.35 |
1.71 |
1.14 |
Price to Revenue (P/Rev) |
|
42.46 |
159.42 |
876.37 |
2.79 |
4.05 |
71.62 |
12.14 |
1.53 |
11.38 |
9.01 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.01 |
Dividend Yield |
|
0.00% |
0.00% |
3.52% |
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% |
3.22% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
37.85 |
0.00 |
1.16 |
12.02 |
2.21 |
0.18 |
2.02 |
1.08 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
26.04 |
742.82 |
1.62 |
1.54 |
53.11 |
10.62 |
0.64 |
9.21 |
9.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
205.13 |
0.00 |
13.08 |
10.77 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.53 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
314.94 |
78.14 |
0.00 |
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 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.13 |
0.01 |
0.00 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
Long-Term Debt to Equity |
|
0.11 |
0.00 |
0.00 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
Financial Leverage |
|
-0.94 |
-0.98 |
-0.93 |
-0.97 |
-0.82 |
-0.79 |
-0.34 |
-0.22 |
-0.28 |
-0.11 |
Leverage Ratio |
|
1.25 |
1.22 |
1.07 |
1.22 |
1.44 |
1.02 |
1.11 |
1.14 |
1.11 |
1.19 |
Compound Leverage Factor |
|
1.25 |
1.19 |
1.47 |
1.22 |
1.37 |
1.02 |
1.11 |
1.14 |
1.11 |
1.19 |
Debt to Total Capital |
|
11.75% |
0.93% |
0.27% |
27.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
15.68% |
Short-Term Debt to Total Capital |
|
1.65% |
0.93% |
0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
Long-Term Debt to Total Capital |
|
10.10% |
0.00% |
0.00% |
27.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
15.67% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
15.56% |
1.12% |
0.08% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
1.52% |
-20.95% |
-0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
88.25% |
99.07% |
82.64% |
92.42% |
99.94% |
99.99% |
100.00% |
100.00% |
99.96% |
84.32% |
Debt to EBITDA |
|
-0.25 |
-0.04 |
-0.02 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.81 |
Net Debt to EBITDA |
|
1.77 |
4.09 |
5.92 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.08 |
0.25 |
Long-Term Debt to EBITDA |
|
-0.22 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.81 |
Debt to NOPAT |
|
-0.35 |
-0.04 |
-0.01 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
3.83 |
Net Debt to NOPAT |
|
2.45 |
3.55 |
4.83 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
13.81 |
0.53 |
Long-Term Debt to NOPAT |
|
-0.30 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
3.83 |
Altman Z-Score |
|
-6.56 |
-4.39 |
48.76 |
-32.84 |
-7.74 |
168.50 |
9.19 |
-0.20 |
11.78 |
2.65 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
13.17% |
13.45% |
-3.94% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
9.16 |
13.03 |
40.74 |
0.35 |
3.75 |
98.57 |
5.14 |
3.65 |
8.33 |
3.74 |
Quick Ratio |
|
9.02 |
12.36 |
40.03 |
0.03 |
2.21 |
93.19 |
3.08 |
2.12 |
5.14 |
2.74 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-5.75 |
-2.00 |
-15 |
-33 |
-19 |
-55 |
-992 |
-255 |
-402 |
-1,793 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-91.68% |
-310.91% |
-35.64% |
-58.51% |
0.35% |
17.66% |
-110.83% |
Free Cash Flow to Firm to Interest Expense |
|
-58.05 |
-66.24 |
-3.13 |
-266.77 |
-156.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-69.41 |
-183.01 |
-0.92 |
-154.89 |
-126.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-69.32 |
-123.04 |
-0.92 |
-323.85 |
-166.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.01 |
0.01 |
0.24 |
0.31 |
0.08 |
0.24 |
0.18 |
0.17 |
0.13 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.25 |
10.87 |
14.53 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.10 |
0.10 |
0.13 |
3.63 |
2.69 |
1.59 |
1.49 |
0.53 |
0.40 |
0.37 |
Accounts Payable Turnover |
|
0.05 |
0.00 |
0.08 |
2.75 |
2.68 |
8.71 |
7.91 |
10.07 |
12.23 |
12.89 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.81 |
33.58 |
25.11 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
6,793.68 |
0.00 |
4,810.29 |
132.92 |
136.07 |
41.90 |
46.14 |
36.26 |
29.85 |
28.31 |
Cash Conversion Cycle (CCC) |
|
-6,793.68 |
0.00 |
-4,810.29 |
-132.92 |
-136.07 |
-41.90 |
-46.14 |
-6.45 |
3.72 |
-3.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1.08 |
-0.56 |
5.29 |
-3.45 |
9.07 |
53 |
1,025 |
921 |
1,279 |
3,224 |
Invested Capital Turnover |
|
0.16 |
0.37 |
0.11 |
8.52 |
2.43 |
0.39 |
0.40 |
0.27 |
0.26 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
-0.38 |
-1.64 |
5.85 |
-8.74 |
13 |
44 |
972 |
-104 |
358 |
1,945 |
Enterprise Value (EV) |
|
-6.58 |
2.52 |
200 |
13 |
11 |
642 |
2,265 |
167 |
2,585 |
3,473 |
Market Capitalization |
|
8.41 |
15 |
236 |
22 |
28 |
865 |
2,589 |
398 |
3,195 |
3,393 |
Book Value per Share |
|
$0.52 |
$3.31 |
$4.94 |
$0.39 |
$1.06 |
$5.44 |
$11.63 |
$9.82 |
$9.14 |
$9.46 |
Tangible Book Value per Share |
|
$0.52 |
$3.10 |
$4.65 |
$0.31 |
$1.04 |
$5.43 |
$8.61 |
$9.64 |
$9.07 |
$8.99 |
Total Capital |
|
18 |
15 |
50 |
6.19 |
26 |
277 |
1,348 |
1,151 |
1,889 |
3,728 |
Total Debt |
|
2.14 |
0.14 |
0.14 |
1.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
585 |
Total Long-Term Debt |
|
1.84 |
0.00 |
0.00 |
1.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
584 |
Net Debt |
|
-15 |
-13 |
-45 |
-7.94 |
-17 |
-224 |
-323 |
-231 |
-610 |
80 |
Capital Expenditures (CapEx) |
|
-0.01 |
-1.81 |
0.00 |
21 |
4.96 |
7.99 |
147 |
152 |
187 |
230 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.24 |
-0.21 |
-0.17 |
-4.57 |
1.82 |
10 |
132 |
92 |
291 |
-46 |
Debt-free Net Working Capital (DFNWC) |
|
15 |
13 |
41 |
-4.35 |
9.26 |
234 |
455 |
322 |
888 |
439 |
Net Working Capital (NWC) |
|
15 |
13 |
41 |
-4.35 |
9.26 |
234 |
455 |
322 |
888 |
439 |
Net Nonoperating Expense (NNE) |
|
2.63 |
0.64 |
11 |
19 |
14 |
3.23 |
-5.47 |
151 |
5.34 |
43 |
Net Nonoperating Obligations (NNO) |
|
-15 |
-15 |
-44 |
-7.94 |
-17 |
-224 |
-323 |
-231 |
-610 |
80 |
Total Depreciation and Amortization (D&A) |
|
0.25 |
0.09 |
5.64 |
5.27 |
2.32 |
4.76 |
26 |
108 |
252 |
212 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-624.85% |
-215.77% |
-61.53% |
-58.28% |
26.61% |
86.80% |
61.71% |
35.31% |
103.55% |
-12.26% |
Debt-free Net Working Capital to Revenue |
|
7,533.36% |
13,265.87% |
15,384.74% |
-55.41% |
135.42% |
1,935.83% |
213.24% |
124.18% |
316.31% |
116.66% |
Net Working Capital to Revenue |
|
7,381.28% |
13,121.49% |
15,334.47% |
-55.41% |
135.42% |
1,935.83% |
213.24% |
124.18% |
316.22% |
116.58% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.24) |
($1.05) |
($3.30) |
($4.33) |
($1.02) |
($0.30) |
$0.00 |
$0.00 |
($0.28) |
$0.40 |
Adjusted Weighted Average Basic Shares Outstanding |
|
3.87M |
5.40M |
6.02M |
13.40M |
31.03M |
84.12M |
0.00 |
0.00 |
175.03M |
275.98M |
Adjusted Diluted Earnings per Share |
|
($2.24) |
($1.05) |
($3.30) |
($4.33) |
($1.02) |
($0.30) |
$0.00 |
$0.00 |
($0.28) |
$0.34 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
3.87M |
5.40M |
6.02M |
13.40M |
31.03M |
84.12M |
0.00 |
0.00 |
175.03M |
318.93M |
Adjusted Basic & Diluted Earnings per Share |
|
($2.24) |
($1.05) |
($3.30) |
($4.33) |
($1.02) |
($0.30) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.87M |
4.07M |
6.02M |
13.40M |
19.60M |
41.98M |
0.00 |
0.00 |
253.54M |
350.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.12 |
-3.63 |
-5.56 |
-17 |
-5.98 |
-6.24 |
25 |
-14 |
-40 |
175 |
Normalized NOPAT Margin |
|
-3,091.64% |
-3,758.73% |
-2,060.22% |
-215.04% |
-87.42% |
-51.66% |
11.51% |
-5.59% |
-14.39% |
46.56% |
Pre Tax Income Margin |
|
-4,421.09% |
-3,265.62% |
-6,688.86% |
-777.67% |
-299.05% |
-116.77% |
-7.12% |
-201.14% |
-19.44% |
29.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-88.32 |
-107.73 |
-2.74 |
-495.57 |
-175.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-61.88 |
-120.51 |
-1.92 |
-337.86 |
-54.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-88.24 |
-47.76 |
-2.74 |
-664.53 |
-216.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-61.80 |
-60.54 |
-1.92 |
-506.81 |
-94.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
-47.88% |
-0.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-49.84% |
-0.50% |
0.00% |
-3.16% |
-32.92% |
-3.29% |
-62.04% |
29.21% |