Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
0.00% |
-42.56% |
94.14% |
-972.12% |
EBIT Growth |
0.00% |
-43.80% |
93.05% |
-804.97% |
NOPAT Growth |
0.00% |
-37.65% |
55.70% |
1.57% |
Net Income Growth |
0.00% |
-44.17% |
92.50% |
-737.91% |
EPS Growth |
0.00% |
-44.83% |
92.86% |
-600.00% |
Operating Cash Flow Growth |
0.00% |
160.95% |
-449.57% |
67.08% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-359.41% |
6.58% |
Invested Capital Growth |
0.00% |
-38.51% |
5,750.47% |
94.52% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
99.74% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
100.00% |
100.00% |
108.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
112.81% |
178.17% |
-2.90% |
-6.41% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-112.87% |
-71.61% |
Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
112.81% |
178.17% |
-2.90% |
-4.91% |
Return on Equity Simple (ROE_SIMPLE) |
112.81% |
196.99% |
-1.32% |
-6.71% |
Net Operating Profit after Tax (NOPAT) |
-33 |
-45 |
-20 |
-20 |
NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
35.62% |
63.39% |
17.44% |
-5.73% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-5.19% |
-2.06% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
-47 |
-68 |
-4.71 |
-43 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-46 |
-66 |
-3.88 |
-42 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.75 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.75 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.58 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
-0.97 |
-0.02 |
0.01 |
0.02 |
Long-Term Debt to Equity |
-0.96 |
0.00 |
0.01 |
0.02 |
Financial Leverage |
-0.94 |
-0.93 |
-0.49 |
-0.60 |
Leverage Ratio |
-0.26 |
-0.51 |
1.33 |
1.11 |
Compound Leverage Factor |
-0.26 |
-0.51 |
1.43 |
1.11 |
Debt to Total Capital |
-2,914.17% |
-2.15% |
0.78% |
1.75% |
Short-Term Debt to Total Capital |
-21.91% |
-2.15% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
-2,892.26% |
0.00% |
0.78% |
1.75% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
32.25% |
Common Equity to Total Capital |
3,014.17% |
102.15% |
99.22% |
66.00% |
Debt to EBITDA |
-0.87 |
-0.01 |
-0.78 |
-0.40 |
Net Debt to EBITDA |
-0.85 |
0.00 |
52.44 |
13.96 |
Long-Term Debt to EBITDA |
-0.86 |
0.00 |
-0.78 |
-0.40 |
Debt to NOPAT |
-1.22 |
-0.02 |
-0.15 |
-0.85 |
Net Debt to NOPAT |
-1.19 |
0.00 |
10.12 |
29.34 |
Long-Term Debt to NOPAT |
-1.21 |
0.00 |
-0.15 |
-0.85 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
3.28 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
23.33% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.40 |
0.04 |
8.37 |
10.33 |
Quick Ratio |
0.40 |
0.04 |
8.13 |
10.20 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-45 |
-205 |
-191 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
-20.92% |
-7.32% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-542.71 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-104.84 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-606.02 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.63 |
0.57 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
580.20 |
638.32 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
-2.32 |
-3.21 |
181 |
353 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
-0.89 |
184 |
171 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
204 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
475 |
Book Value per Share |
($260.46) |
($215.04) |
$2.40 |
$3.16 |
Tangible Book Value per Share |
($296.37) |
($274.49) |
$2.40 |
$3.16 |
Total Capital |
-1.38 |
-34 |
388 |
962 |
Total Debt |
40 |
0.72 |
3.02 |
17 |
Total Long-Term Debt |
40 |
0.00 |
3.02 |
17 |
Net Debt |
39 |
0.09 |
-204 |
-581 |
Capital Expenditures (CapEx) |
-4.03 |
0.00 |
189 |
178 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3.34 |
-52 |
-14 |
-50 |
Debt-free Net Working Capital (DFNWC) |
-2.40 |
-52 |
181 |
544 |
Net Working Capital (NWC) |
-2.71 |
-52 |
181 |
544 |
Net Nonoperating Expense (NNE) |
14 |
22 |
-15 |
23 |
Net Nonoperating Obligations (NNO) |
39 |
31 |
-204 |
-593 |
Total Depreciation and Amortization (D&A) |
0.66 |
1.52 |
0.83 |
0.99 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.21) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
161.78M |
200.82M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.02) |
($0.21) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
161.78M |
200.82M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
160.36K |
218.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
-33 |
-45 |
-20 |
-20 |
Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
-12.50 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
-53.38 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-513.67 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-554.56 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
-333.67% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
-333.67% |
0.00% |