Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
0.00% |
-31,602.20% |
-58.12% |
EBIT Growth |
0.00% |
-31,602.20% |
-58.12% |
NOPAT Growth |
0.00% |
-45,188.86% |
-58.12% |
Net Income Growth |
0.00% |
477,668.04% |
53.62% |
EPS Growth |
0.00% |
0.00% |
16.67% |
Operating Cash Flow Growth |
0.00% |
0.00% |
31.25% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
94.34% |
Invested Capital Growth |
0.00% |
208,719.49% |
5.32% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
-4.24% |
EBIT Q/Q Growth |
0.00% |
0.00% |
-4.24% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
-4.24% |
Net Income Q/Q Growth |
0.00% |
0.00% |
-3.37% |
EPS Q/Q Growth |
0.00% |
0.00% |
-17.65% |
Operating Cash Flow Q/Q Growth |
0.00% |
-24.30% |
5.08% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
3.27% |
Invested Capital Q/Q Growth |
0.00% |
1.46% |
1.19% |
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 |
100.00% |
-1,506.42% |
-1,463.57% |
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) |
-39.53% |
6.73% |
5.04% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-200.25% |
-5.53% |
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) |
-39.53% |
-0.27% |
-0.21% |
Return on Equity Simple (ROE_SIMPLE) |
-39.53% |
-83.48% |
-117.91% |
Net Operating Profit after Tax (NOPAT) |
-0.00 |
-1.12 |
-1.78 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.46% |
-1,084.00% |
-779.87% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
7.36% |
10.42% |
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) |
-0.00 |
-1.12 |
-1.78 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.00 |
-1.12 |
-1.78 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
50,217.61 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
50,217.61 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
38.57 |
26.41 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
2.59% |
3.79% |
Enterprise Value to Invested Capital (EV/IC) |
1,858.90 |
2.33 |
2.33 |
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 |
26.03 |
0.01 |
0.01 |
Long-Term Debt to Equity |
0.00 |
0.01 |
0.01 |
Financial Leverage |
26.03 |
0.01 |
0.01 |
Leverage Ratio |
57.20 |
1.05 |
1.04 |
Compound Leverage Factor |
57.20 |
-15.76 |
-15.29 |
Debt to Total Capital |
96.30% |
0.98% |
0.94% |
Short-Term Debt to Total Capital |
96.30% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.98% |
0.94% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
103.01% |
103.19% |
Common Equity to Total Capital |
3.70% |
-3.99% |
-4.13% |
Debt to EBITDA |
-65.85 |
-4.45 |
-2.82 |
Net Debt to EBITDA |
-65.85 |
-2.76 |
-2.27 |
Long-Term Debt to EBITDA |
0.00 |
-4.45 |
-2.82 |
Debt to NOPAT |
-94.07 |
-4.45 |
-2.82 |
Net Debt to NOPAT |
-94.07 |
-2.76 |
-2.27 |
Long-Term Debt to NOPAT |
0.00 |
-4.45 |
-2.82 |
Altman Z-Score |
534.86 |
17.13 |
17.65 |
Noncontrolling Interest Sharing Ratio |
0.00% |
104.03% |
104.10% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
8.65 |
1.49 |
Quick Ratio |
0.00 |
6.83 |
1.32 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-507 |
-29 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
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 |
0.24 |
506 |
533 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
506 |
27 |
Enterprise Value (EV) |
450 |
1,179 |
1,241 |
Market Capitalization |
450 |
653 |
686 |
Book Value per Share |
$0.00 |
($0.32) |
($0.35) |
Tangible Book Value per Share |
$0.00 |
($0.32) |
($0.35) |
Total Capital |
0.24 |
508 |
534 |
Total Debt |
0.23 |
5.00 |
5.00 |
Total Long-Term Debt |
0.00 |
5.00 |
5.00 |
Net Debt |
0.23 |
3.09 |
4.02 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.27 |
0.23 |
-0.61 |
Debt-free Net Working Capital (DFNWC) |
-0.27 |
2.14 |
0.36 |
Net Working Capital (NWC) |
-0.50 |
2.14 |
0.36 |
Net Nonoperating Expense (NNE) |
0.00 |
-18 |
-28 |
Net Nonoperating Obligations (NNO) |
0.23 |
3.09 |
4.02 |
Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
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 |
$0.00 |
$0.72 |
$0.84 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
46.88M |
62.50M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.72 |
$0.84 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
46.88M |
62.50M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
62.50M |
62.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
-0.00 |
-0.79 |
-1.24 |
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% |