| Growth Metrics |
- |
- |
- |
| Revenue Growth |
64.35% |
1.19% |
-2.19% |
| EBITDA Growth |
103.00% |
-2,712.52% |
119.63% |
| EBIT Growth |
42.82% |
-47.71% |
52.45% |
| NOPAT Growth |
45.60% |
-47.76% |
52.42% |
| Net Income Growth |
36.71% |
-67.98% |
16.39% |
| EPS Growth |
40.91% |
-73.08% |
17.78% |
| Operating Cash Flow Growth |
61.58% |
-34.40% |
47.52% |
| Free Cash Flow Firm Growth |
101.79% |
-8,159.84% |
50.27% |
| Invested Capital Growth |
-8.24% |
14.13% |
6.40% |
| Revenue Q/Q Growth |
5.48% |
-1.60% |
0.60% |
| EBITDA Q/Q Growth |
-86.34% |
7.27% |
-42.83% |
| EBIT Q/Q Growth |
-20.84% |
5.72% |
-21.52% |
| NOPAT Q/Q Growth |
-10.83% |
5.66% |
-21.18% |
| Net Income Q/Q Growth |
-20.08% |
-6.68% |
-15.86% |
| EPS Q/Q Growth |
-23.81% |
-9.76% |
-15.63% |
| Operating Cash Flow Q/Q Growth |
66.07% |
22.33% |
-24.65% |
| Free Cash Flow Firm Q/Q Growth |
115.62% |
-26.01% |
8.77% |
| Invested Capital Q/Q Growth |
-3.51% |
2.41% |
0.28% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
26.76% |
19.18% |
30.86% |
| EBITDA Margin |
0.32% |
-8.30% |
1.66% |
| Operating Margin |
-12.31% |
-17.97% |
-8.74% |
| EBIT Margin |
-12.28% |
-17.93% |
-8.72% |
| Profit (Net Income) Margin |
-14.18% |
-23.54% |
-20.12% |
| Tax Burden Percent |
100.37% |
99.58% |
103.32% |
| Interest Burden Percent |
115.03% |
131.86% |
223.46% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-8.28% |
-11.94% |
-5.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-0.59% |
4.56% |
19.75% |
| Return on Net Nonoperating Assets (RNNOA) |
0.24% |
-1.76% |
-6.35% |
| Return on Equity (ROE) |
-8.04% |
-13.70% |
-11.52% |
| Cash Return on Invested Capital (CROIC) |
0.32% |
-25.13% |
-11.36% |
| Operating Return on Assets (OROA) |
-5.06% |
-6.51% |
-2.90% |
| Return on Assets (ROA) |
-5.84% |
-8.55% |
-6.69% |
| Return on Common Equity (ROCE) |
-7.95% |
-13.57% |
-11.41% |
| Return on Equity Simple (ROE_SIMPLE) |
-8.28% |
-13.77% |
-11.73% |
| Net Operating Profit after Tax (NOPAT) |
-36 |
-53 |
-25 |
| NOPAT Margin |
-8.61% |
-12.58% |
-6.12% |
| Net Nonoperating Expense Percent (NNEP) |
-7.69% |
-16.50% |
-24.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
-4.13% |
-5.34% |
-2.56% |
| Cost of Revenue to Revenue |
73.24% |
80.82% |
69.14% |
| SG&A Expenses to Revenue |
26.05% |
26.41% |
26.89% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
39.06% |
37.15% |
39.60% |
| Earnings before Interest and Taxes (EBIT) |
-52 |
-76 |
-36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.35 |
-35 |
6.92 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.61 |
1.18 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
1.78 |
1.30 |
0.87 |
| Price to Revenue (P/Rev) |
2.75 |
2.01 |
1.35 |
| 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) |
2.04 |
1.27 |
0.70 |
| Enterprise Value to Revenue (EV/Rev) |
2.04 |
1.42 |
0.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
633.39 |
0.00 |
51.39 |
| 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) |
12.81 |
13.82 |
5.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
612.04 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.21 |
0.37 |
0.38 |
| Long-Term Debt to Equity |
0.20 |
0.36 |
0.37 |
| Financial Leverage |
-0.41 |
-0.39 |
-0.32 |
| Leverage Ratio |
1.38 |
1.60 |
1.72 |
| Compound Leverage Factor |
1.58 |
2.11 |
3.85 |
| Debt to Total Capital |
17.07% |
26.74% |
27.53% |
| Short-Term Debt to Total Capital |
0.49% |
0.67% |
0.81% |
| Long-Term Debt to Total Capital |
16.58% |
26.07% |
26.72% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.85% |
0.69% |
0.63% |
| Common Equity to Total Capital |
82.07% |
72.57% |
71.84% |
| Debt to EBITDA |
110.94 |
-7.59 |
39.50 |
| Net Debt to EBITDA |
-228.91 |
7.26 |
-30.54 |
| Long-Term Debt to EBITDA |
107.76 |
-7.40 |
38.33 |
| Debt to NOPAT |
-4.14 |
-5.01 |
-10.74 |
| Net Debt to NOPAT |
8.54 |
4.79 |
8.31 |
| Long-Term Debt to NOPAT |
-4.02 |
-4.88 |
-10.43 |
| Altman Z-Score |
1.47 |
0.37 |
-0.01 |
| Noncontrolling Interest Sharing Ratio |
1.07% |
0.98% |
0.90% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.18 |
2.87 |
2.67 |
| Quick Ratio |
2.52 |
2.34 |
2.22 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
1.40 |
-113 |
-56 |
| Operating Cash Flow to CapEx |
151.12% |
43.48% |
100.25% |
| Free Cash Flow to Firm to Interest Expense |
0.22 |
-4.91 |
-1.74 |
| Operating Cash Flow to Interest Expense |
10.58 |
1.91 |
2.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
3.58 |
-2.48 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.41 |
0.36 |
0.33 |
| Accounts Receivable Turnover |
3.81 |
3.79 |
3.49 |
| Inventory Turnover |
8.99 |
8.33 |
6.48 |
| Fixed Asset Turnover |
1.60 |
1.43 |
1.19 |
| Accounts Payable Turnover |
8.95 |
6.78 |
6.37 |
| Days Sales Outstanding (DSO) |
95.70 |
96.29 |
104.52 |
| Days Inventory Outstanding (DIO) |
40.59 |
43.81 |
56.34 |
| Days Payable Outstanding (DPO) |
40.79 |
53.87 |
57.31 |
| Cash Conversion Cycle (CCC) |
95.50 |
86.23 |
103.55 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
418 |
478 |
508 |
| Invested Capital Turnover |
0.96 |
0.95 |
0.84 |
| Increase / (Decrease) in Invested Capital |
-38 |
59 |
31 |
| Enterprise Value (EV) |
855 |
605 |
356 |
| Market Capitalization |
1,157 |
854 |
561 |
| Book Value per Share |
$3.24 |
$3.26 |
$3.19 |
| Tangible Book Value per Share |
$2.92 |
$2.94 |
$2.88 |
| Total Capital |
877 |
1,001 |
993 |
| Total Debt |
150 |
268 |
273 |
| Total Long-Term Debt |
145 |
261 |
265 |
| Net Debt |
-309 |
-256 |
-211 |
| Capital Expenditures (CapEx) |
44 |
101 |
64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
62 |
48 |
48 |
| Debt-free Net Working Capital (DFNWC) |
328 |
313 |
267 |
| Net Working Capital (NWC) |
324 |
306 |
259 |
| Net Nonoperating Expense (NNE) |
23 |
47 |
58 |
| Net Nonoperating Obligations (NNO) |
-309 |
-256 |
-211 |
| Total Depreciation and Amortization (D&A) |
53 |
41 |
43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
14.84% |
11.27% |
11.44% |
| Debt-free Net Working Capital to Revenue |
78.03% |
73.64% |
64.23% |
| Net Working Capital to Revenue |
77.01% |
72.06% |
62.29% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($0.26) |
($0.45) |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
222.41M |
222.90M |
223.35M |
| Adjusted Diluted Earnings per Share |
($0.26) |
($0.45) |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
222.41M |
222.90M |
223.35M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
222.73M |
223.24M |
223.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-36 |
-53 |
-20 |
| Normalized NOPAT Margin |
-8.61% |
-12.58% |
-4.76% |
| Pre Tax Income Margin |
-14.13% |
-23.64% |
-19.48% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-8.18 |
-3.33 |
-1.13 |
| NOPAT to Interest Expense |
-5.74 |
-2.33 |
-0.79 |
| EBIT Less CapEx to Interest Expense |
-15.18 |
-7.72 |
-3.13 |
| NOPAT Less CapEx to Interest Expense |
-12.74 |
-6.72 |
-2.79 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |