Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-3.38% |
49.33% |
-50.84% |
-44.51% |
-34.61% |
-11.19% |
-45.48% |
-33.77% |
-57.85% |
-54.29% |
EBIT Growth |
|
-5.49% |
42.37% |
-49.33% |
-29.02% |
-31.89% |
-20.49% |
-40.73% |
-26.44% |
-43.23% |
-49.57% |
NOPAT Growth |
|
48.88% |
-15.43% |
-37.72% |
-37.18% |
-24.95% |
-30.52% |
-30.52% |
-26.35% |
-43.31% |
-49.68% |
Net Income Growth |
|
-6.94% |
37.05% |
-39.68% |
-7.22% |
-16.84% |
-53.21% |
-39.23% |
-25.24% |
-24.73% |
-28.02% |
EPS Growth |
|
29.64% |
75.54% |
12.22% |
51.90% |
5.26% |
-50.00% |
-31.48% |
-26.76% |
-1.11% |
-10.99% |
Operating Cash Flow Growth |
|
-448.66% |
-26.80% |
-33.30% |
-27.08% |
-31.98% |
12.02% |
-118.51% |
-1.70% |
-51.61% |
-19.64% |
Free Cash Flow Firm Growth |
|
0.00% |
61.23% |
-3.57% |
-57.90% |
-54.74% |
13.48% |
-75.84% |
8.17% |
-70.40% |
-39.67% |
Invested Capital Growth |
|
86.27% |
44.13% |
-101.75% |
-3.63% |
139.28% |
-372.92% |
94.58% |
-4,540.64% |
-35.45% |
-87.90% |
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 |
|
-35.32% |
14.80% |
-3.31% |
-18.43% |
-4.95% |
23.55% |
-38.64% |
-14.28% |
-11.79% |
-12.22% |
EBIT Q/Q Growth |
|
-33.25% |
11.18% |
-3.31% |
-15.02% |
-5.93% |
20.38% |
-33.12% |
-12.43% |
-9.60% |
-12.68% |
NOPAT Q/Q Growth |
|
-55.20% |
5.99% |
-3.75% |
-11.09% |
-5.95% |
14.87% |
-24.86% |
-12.42% |
-9.80% |
-12.65% |
Net Income Q/Q Growth |
|
-38.29% |
8.94% |
-2.19% |
-5.52% |
-9.38% |
-9.72% |
-2.63% |
-11.68% |
-6.24% |
-10.90% |
EPS Q/Q Growth |
|
-36.80% |
40.00% |
-6.76% |
19.15% |
-20.00% |
-10.20% |
0.00% |
-12.50% |
1.09% |
-9.78% |
Operating Cash Flow Q/Q Growth |
|
-48.67% |
7.01% |
-11.16% |
6.33% |
-57.78% |
22.32% |
-16.86% |
2.86% |
-10.07% |
-18.24% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-1.83% |
-15.21% |
3.29% |
-47.10% |
36.20% |
-44.05% |
8.77% |
-11.60% |
-13.10% |
Invested Capital Q/Q Growth |
|
-49.72% |
-16.37% |
17.74% |
-78.76% |
132.34% |
-167.51% |
92.73% |
-171.88% |
-72.05% |
-35.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
50.00% |
100.03% |
100.09% |
100.10% |
100.09% |
Interest Burden Percent |
|
104.38% |
114.01% |
106.64% |
88.62% |
78.52% |
199.67% |
98.74% |
97.74% |
85.10% |
72.85% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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) |
|
349.22% |
-175.71% |
-191.36% |
-14.18% |
-8.97% |
-15.15% |
-24.65% |
-39.67% |
-34.79% |
-17.90% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,899.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
349.22% |
-175.71% |
-191.36% |
-14.18% |
-8.97% |
-15.15% |
-24.65% |
-39.67% |
-34.82% |
-17.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
-268.24% |
-183.17% |
-152.84% |
-7.41% |
-9.30% |
-16.16% |
-27.24% |
-47.39% |
-24.65% |
-12.49% |
Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
-9.69 |
-13 |
-18 |
-23 |
-30 |
-39 |
-49 |
-71 |
-106 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-225.13% |
-46.23% |
-53.65% |
-2.35% |
-1.00% |
-3.68% |
-7.11% |
-10.97% |
-5.92% |
-0.68% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-33.89% |
-20.26% |
-12.00% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-22 |
-13 |
-19 |
-25 |
-33 |
-40 |
-56 |
-70 |
-101 |
-151 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-11 |
-16 |
-24 |
-32 |
-35 |
-51 |
-69 |
-109 |
-168 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.78 |
2.98 |
8.59 |
1.84 |
2.09 |
1.68 |
1.78 |
4.96 |
5.34 |
5.09 |
Price to Tangible Book Value (P/TBV) |
|
3.78 |
2.98 |
8.59 |
1.84 |
2.09 |
1.68 |
1.78 |
4.96 |
5.34 |
5.09 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
205.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.41 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.99 |
-1.30 |
-1.25 |
-1.02 |
-1.00 |
-1.00 |
-1.01 |
-1.03 |
-1.05 |
-1.03 |
Leverage Ratio |
|
-1.38 |
1.79 |
1.70 |
1.04 |
1.02 |
1.04 |
1.05 |
1.09 |
1.09 |
1.04 |
Compound Leverage Factor |
|
-1.44 |
2.04 |
1.82 |
0.92 |
0.80 |
2.07 |
1.03 |
1.07 |
0.93 |
0.76 |
Debt to Total Capital |
|
19.78% |
28.90% |
20.40% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
28.90% |
20.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
19.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
80.22% |
71.10% |
79.60% |
100.00% |
100.00% |
99.99% |
100.00% |
100.00% |
100.11% |
100.09% |
Debt to EBITDA |
|
-0.10 |
-0.30 |
-0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.56 |
0.91 |
1.05 |
0.00 |
0.00 |
7.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.26 |
-0.34 |
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
1.42 |
1.02 |
1.28 |
0.00 |
0.00 |
8.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
-4.95 |
-5.90 |
0.74 |
72.33 |
48.88 |
19.98 |
23.39 |
15.87 |
54.44 |
95.81 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
-0.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
7.69 |
2.16 |
2.52 |
66.40 |
41.83 |
21.12 |
23.98 |
7.61 |
19.19 |
33.09 |
Quick Ratio |
|
7.13 |
2.03 |
2.38 |
66.27 |
40.67 |
20.48 |
23.02 |
7.08 |
18.92 |
32.93 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-29 |
-11 |
-12 |
-18 |
-28 |
-24 |
-43 |
-39 |
-67 |
-94 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-32.10 |
-6.22 |
-8.97 |
-45.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-9.77 |
-6.19 |
-11.50 |
-46.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-9.77 |
-6.19 |
-11.50 |
-46.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00 |
0.00 |
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 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-3.23 |
-1.80 |
-3.64 |
-3.77 |
1.48 |
-4.04 |
-0.22 |
-10 |
-14 |
-26 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
20 |
1.42 |
-1.83 |
-0.13 |
5.25 |
-5.52 |
3.82 |
-9.94 |
-3.60 |
-12 |
Enterprise Value (EV) |
|
21 |
14 |
99 |
245 |
304 |
162 |
158 |
565 |
1,499 |
3,582 |
Market Capitalization |
|
33 |
24 |
116 |
547 |
580 |
411 |
360 |
721 |
1,862 |
4,484 |
Book Value per Share |
|
$0.90 |
$0.40 |
$0.47 |
$4.17 |
$3.83 |
$3.35 |
$2.58 |
$1.90 |
$3.49 |
$7.91 |
Tangible Book Value per Share |
|
$0.90 |
$0.40 |
$0.47 |
$4.17 |
$3.83 |
$3.35 |
$2.58 |
$1.90 |
$3.49 |
$7.91 |
Total Capital |
|
11 |
11 |
17 |
298 |
277 |
244 |
202 |
145 |
348 |
880 |
Total Debt |
|
2.15 |
3.27 |
3.45 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
2.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-12 |
-9.88 |
-17 |
-302 |
-276 |
-248 |
-202 |
-155 |
-362 |
-903 |
Capital Expenditures (CapEx) |
|
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 (DFCFNWC) |
|
-0.88 |
-2.38 |
-3.93 |
-3.94 |
1.09 |
-4.41 |
-0.35 |
-10 |
-14 |
-23 |
Debt-free Net Working Capital (DFNWC) |
|
13 |
11 |
17 |
298 |
277 |
244 |
202 |
145 |
348 |
880 |
Net Working Capital (NWC) |
|
13 |
7.50 |
13 |
298 |
277 |
244 |
202 |
145 |
348 |
880 |
Net Nonoperating Expense (NNE) |
|
15 |
5.04 |
7.23 |
3.75 |
2.90 |
9.63 |
16 |
20 |
15 |
4.32 |
Net Nonoperating Obligations (NNO) |
|
-12 |
-9.85 |
-17 |
-302 |
-276 |
-248 |
-202 |
-155 |
-362 |
-906 |
Total Depreciation and Amortization (D&A) |
|
1.03 |
2.08 |
2.94 |
1.26 |
1.02 |
4.19 |
4.22 |
1.57 |
-7.82 |
-17 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($3.68) |
($0.90) |
($0.79) |
($0.38) |
($0.36) |
($0.54) |
($0.71) |
($0.90) |
($0.91) |
($1.01) |
Adjusted Weighted Average Basic Shares Outstanding |
|
9.68M |
23.83M |
50.90M |
71.99M |
72.56M |
74.13M |
78.36M |
76.83M |
94.35M |
109.04M |
Adjusted Diluted Earnings per Share |
|
($3.68) |
($0.90) |
($0.79) |
($0.38) |
($0.36) |
($0.54) |
($0.71) |
($0.90) |
($0.91) |
($1.01) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
9.68M |
23.83M |
50.90M |
71.99M |
72.56M |
74.13M |
78.36M |
76.83M |
94.35M |
109.04M |
Adjusted Basic & Diluted Earnings per Share |
|
($3.68) |
($0.90) |
($0.79) |
($0.38) |
($0.36) |
($0.54) |
($0.71) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.36M |
16.28M |
25.98M |
57.58M |
71.96M |
72.60M |
77.20M |
78.42M |
100.49M |
112.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
-9.69 |
-13 |
-18 |
-23 |
-30 |
-39 |
-49 |
-71 |
-106 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-25.09 |
-7.23 |
-15.04 |
-61.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-9.40 |
-5.42 |
-10.40 |
-45.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-25.09 |
-7.23 |
-15.04 |
-61.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-9.40 |
-5.42 |
-10.40 |
-45.33 |
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 |
|
-11.89% |
-7.44% |
-2.43% |
0.00% |
-0.28% |
-0.07% |
0.00% |
-9.87% |
0.00% |
0.00% |