Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
-706.32% |
143.14% |
-129.86% |
EBITDA Growth |
0.00% |
-116,332.42% |
96.78% |
-1,854.57% |
EBIT Growth |
0.00% |
-30,000.21% |
97.33% |
-2,274.59% |
NOPAT Growth |
0.00% |
-1,630.50% |
95.79% |
-2,084.33% |
Net Income Growth |
0.00% |
-213.36% |
244.78% |
-55.80% |
EPS Growth |
0.00% |
0.00% |
26.97% |
-14.60% |
Operating Cash Flow Growth |
0.00% |
105.73% |
-22.18% |
-1,126.42% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
97.20% |
-958.85% |
Invested Capital Growth |
0.00% |
0.00% |
-56.14% |
-1,533.59% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
-126.22% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
-106.46% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-109.74% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-192.54% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
-75.22% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.34% |
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% |
-154.20% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
100.00% |
0.00% |
100.00% |
0.00% |
EBITDA Margin |
0.68% |
0.00% |
-9.66% |
0.00% |
Operating Margin |
-31.62% |
0.00% |
-8.80% |
0.00% |
EBIT Margin |
-2.59% |
0.00% |
-7.97% |
0.00% |
Profit (Net Income) Margin |
344.74% |
0.00% |
216.33% |
0.00% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
-13,291.80% |
50.06% |
-2,715.94% |
-50.56% |
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) |
0.00% |
-20.49% |
26.13% |
9.54% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
0.00% |
0.00% |
-0.36% |
0.00% |
Return on Assets (ROA) |
0.00% |
0.00% |
9.90% |
0.00% |
Return on Common Equity (ROCE) |
0.00% |
-20.48% |
26.12% |
9.54% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-20.49% |
23.34% |
8.86% |
Net Operating Profit after Tax (NOPAT) |
-6.03 |
-104 |
-4.39 |
-96 |
NOPAT Margin |
-31.62% |
0.00% |
-8.80% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
16.28% |
26.96% |
26.72% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-10.38% |
-0.40% |
-7.14% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
13.57% |
0.00% |
4.66% |
0.00% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
131.62% |
0.00% |
108.80% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
-0.49 |
-149 |
-3.97 |
-94 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.13 |
-150 |
-4.82 |
-94 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.92 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.92 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
10.41 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
9.80% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
9.61% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
1.76 |
1.39 |
1.50 |
Long-Term Debt to Equity |
0.00 |
1.76 |
1.39 |
0.93 |
Financial Leverage |
0.00 |
-1.01 |
-1.01 |
-1.07 |
Leverage Ratio |
0.00 |
2.91 |
2.64 |
2.55 |
Compound Leverage Factor |
0.00 |
1.46 |
-71.71 |
-1.29 |
Debt to Total Capital |
0.00% |
63.83% |
58.15% |
59.92% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
22.54% |
Long-Term Debt to Total Capital |
0.00% |
63.83% |
58.15% |
37.38% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
36.15% |
41.85% |
40.08% |
Debt to EBITDA |
0.00 |
-4.29 |
-133.27 |
-8.54 |
Net Debt to EBITDA |
0.00 |
2.45 |
-132.74 |
-8.42 |
Long-Term Debt to EBITDA |
0.00 |
-4.29 |
-133.27 |
-5.33 |
Debt to NOPAT |
0.00 |
-6.15 |
-146.27 |
-8.39 |
Net Debt to NOPAT |
0.00 |
3.51 |
-145.69 |
-8.27 |
Long-Term Debt to NOPAT |
0.00 |
-6.15 |
-146.27 |
-5.23 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
-0.22 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.06% |
0.03% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
127.04 |
2.01 |
0.01 |
Quick Ratio |
0.00 |
126.17 |
1.98 |
0.01 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-102 |
-2.85 |
-30 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
-50.83 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-50.83 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.05 |
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 |
0.00 |
0.00 |
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) |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
-2.74 |
-4.28 |
-70 |
Invested Capital Turnover |
0.00 |
0.00 |
-14.19 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
-2.74 |
-1.54 |
-66 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
1,288 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
496 |
Book Value per Share |
$0.00 |
$15.70 |
$17.97 |
$16.47 |
Tangible Book Value per Share |
$0.00 |
$15.70 |
$17.97 |
$16.47 |
Total Capital |
0.00 |
1,005 |
1,104 |
1,342 |
Total Debt |
0.00 |
641 |
642 |
804 |
Total Long-Term Debt |
0.00 |
641 |
642 |
502 |
Net Debt |
0.00 |
-366 |
639 |
792 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.87 |
-1.04 |
-1.34 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
1,018 |
1.08 |
1.43 |
Net Working Capital (NWC) |
0.00 |
1,018 |
1.08 |
-301 |
Net Nonoperating Expense (NNE) |
-72 |
-30 |
-112 |
-144 |
Net Nonoperating Obligations (NNO) |
0.00 |
-366 |
-466 |
-608 |
Total Depreciation and Amortization (D&A) |
0.62 |
-0.73 |
-0.85 |
0.15 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
-2.08% |
0.00% |
Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
2.17% |
0.00% |
Net Working Capital to Revenue |
0.00% |
0.00% |
2.17% |
0.00% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.26 |
$1.93 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
25.70M |
32.35M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$1.93 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
32.55M |
32.35M |
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 |
32.55M |
32.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
-4.22 |
-104 |
-3.07 |
-67 |
Normalized NOPAT Margin |
-22.13% |
0.00% |
-6.16% |
0.00% |
Pre Tax Income Margin |
344.74% |
0.00% |
216.33% |
0.00% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
-0.06 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
-0.06 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
9.57% |
-25.28% |
31.45% |
97.74% |
Augmented Payout Ratio |
9.57% |
-25.28% |
31.45% |
100.39% |