Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
-124.26% |
-35.63% |
-30.24% |
EBIT Growth |
-124.19% |
-35.55% |
-30.31% |
NOPAT Growth |
-124.16% |
-35.67% |
-30.31% |
Net Income Growth |
-110.41% |
-24.96% |
-25.09% |
EPS Growth |
30.89% |
-22.73% |
6.79% |
Operating Cash Flow Growth |
-111.77% |
0.29% |
-39.16% |
Free Cash Flow Firm Growth |
-152.04% |
-3.79% |
-47.27% |
Invested Capital Growth |
1,586.74% |
-88.01% |
115.64% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
-9.49% |
-15.36% |
-4.05% |
EBIT Q/Q Growth |
-9.50% |
-15.31% |
-4.08% |
NOPAT Q/Q Growth |
-9.45% |
-15.31% |
-4.08% |
Net Income Q/Q Growth |
-5.66% |
-16.78% |
-3.27% |
EPS Q/Q Growth |
-157.14% |
-17.39% |
6.79% |
Operating Cash Flow Q/Q Growth |
-6.24% |
-3.19% |
-9.51% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.73% |
-12.38% |
Invested Capital Q/Q Growth |
45.57% |
-87.83% |
-20.76% |
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 |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
93.81% |
86.48% |
83.01% |
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) |
-19.77% |
-29.92% |
-31.60% |
Cash Return on Invested Capital (CROIC) |
-730.20% |
-1,353.45% |
-5,900.19% |
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) |
-19.77% |
-29.92% |
-31.60% |
Return on Equity Simple (ROE_SIMPLE) |
-21.46% |
-33.85% |
-25.20% |
Net Operating Profit after Tax (NOPAT) |
-41 |
-56 |
-73 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
-5.09% |
-5.79% |
-4.98% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-27.40% |
-21.25% |
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) |
-59 |
-80 |
-104 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-59 |
-80 |
-104 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.24 |
2.92 |
2.05 |
Price to Tangible Book Value (P/TBV) |
1.24 |
2.92 |
2.05 |
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) |
10.50 |
495.45 |
211.66 |
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 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.99 |
-0.98 |
-1.00 |
Leverage Ratio |
1.02 |
1.06 |
1.08 |
Compound Leverage Factor |
0.96 |
0.92 |
0.89 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
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 |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
22.94 |
15.42 |
19.87 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
45.13 |
13.80 |
23.81 |
Quick Ratio |
44.06 |
13.27 |
23.40 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-48 |
-50 |
-74 |
Operating Cash Flow to CapEx |
-8,995.53% |
-6,511.56% |
-10,508.13% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
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 |
6.62 |
0.79 |
1.71 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
7.06 |
-5.82 |
0.92 |
Enterprise Value (EV) |
69 |
393 |
362 |
Market Capitalization |
321 |
596 |
703 |
Book Value per Share |
$6.11 |
$4.74 |
$6.78 |
Tangible Book Value per Share |
$6.11 |
$4.74 |
$6.78 |
Total Capital |
258 |
204 |
343 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-251 |
-203 |
-341 |
Capital Expenditures (CapEx) |
0.56 |
0.77 |
0.66 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.37 |
-7.13 |
-8.57 |
Debt-free Net Working Capital (DFNWC) |
252 |
196 |
333 |
Net Working Capital (NWC) |
252 |
196 |
333 |
Net Nonoperating Expense (NNE) |
14 |
13 |
14 |
Net Nonoperating Obligations (NNO) |
-251 |
-203 |
-341 |
Total Depreciation and Amortization (D&A) |
0.30 |
0.36 |
0.52 |
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 |
($1.32) |
($1.62) |
($1.51) |
Adjusted Weighted Average Basic Shares Outstanding |
41.88M |
42.70M |
57.22M |
Adjusted Diluted Earnings per Share |
($1.32) |
($1.62) |
($1.51) |
Adjusted Weighted Average Diluted Shares Outstanding |
41.88M |
42.70M |
57.22M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
42.44M |
52.52M |
53.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
-41 |
-56 |
-73 |
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 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |