| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
13.91% |
21.31% |
8.69% |
| EBITDA Growth |
0.00% |
-125.00% |
-116.92% |
143.26% |
| EBIT Growth |
0.00% |
-133.06% |
-92.59% |
120.51% |
| NOPAT Growth |
0.00% |
-124.67% |
-92.59% |
106.28% |
| Net Income Growth |
0.00% |
-121.46% |
-193.18% |
101.55% |
| EPS Growth |
0.00% |
0.00% |
-193.75% |
102.13% |
| Operating Cash Flow Growth |
0.00% |
-101.13% |
-7,400.00% |
112.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-105.41% |
87.16% |
| Invested Capital Growth |
0.00% |
11.11% |
26.99% |
9.93% |
| 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 |
83.94% |
83.13% |
84.08% |
80.56% |
| EBITDA Margin |
32.87% |
-7.21% |
-12.90% |
5.13% |
| Operating Margin |
26.93% |
-8.99% |
-14.27% |
2.69% |
| EBIT Margin |
30.97% |
-8.99% |
-14.27% |
2.69% |
| Profit (Net Income) Margin |
25.92% |
-4.88% |
-11.80% |
0.17% |
| Tax Burden Percent |
107.89% |
49.44% |
86.58% |
14.29% |
| Interest Burden Percent |
77.55% |
109.88% |
95.51% |
43.75% |
| Effective Tax Rate |
-7.89% |
0.00% |
0.00% |
78.57% |
| 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) |
100.99% |
-34.65% |
184.29% |
-0.74% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
13.37% |
-4.50% |
-8.84% |
2.08% |
| Return on Assets (ROA) |
11.19% |
-2.44% |
-7.31% |
0.13% |
| Return on Common Equity (ROCE) |
97.50% |
-32.60% |
196.13% |
-0.74% |
| Return on Equity Simple (ROE_SIMPLE) |
100.99% |
-86.27% |
67.54% |
-0.57% |
| Net Operating Profit after Tax (NOPAT) |
230 |
-57 |
-109 |
6.86 |
| NOPAT Margin |
29.05% |
-6.29% |
-9.99% |
0.58% |
| Net Nonoperating Expense Percent (NNEP) |
-3.01% |
1.78% |
-4.86% |
-4.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-17.72% |
-222.86% |
-45.71% |
| Cost of Revenue to Revenue |
16.06% |
16.76% |
15.92% |
19.44% |
| SG&A Expenses to Revenue |
54.49% |
52.05% |
52.06% |
52.02% |
| R&D to Revenue |
6.57% |
8.21% |
25.43% |
9.09% |
| Operating Expenses to Revenue |
61.06% |
92.23% |
98.54% |
77.86% |
| Earnings before Interest and Taxes (EBIT) |
245 |
-81 |
-156 |
32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
260 |
-65 |
-141 |
61 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
1.43 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
565.67 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.18% |
| 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 |
1.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
27.59 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
52.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
245.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
46.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.37 |
5.27 |
-1.26 |
-0.96 |
| Long-Term Debt to Equity |
1.35 |
5.22 |
-1.24 |
-0.91 |
| Financial Leverage |
-4.06 |
-5.62 |
5.82 |
0.42 |
| Leverage Ratio |
9.02 |
14.18 |
-25.21 |
-5.71 |
| Compound Leverage Factor |
7.00 |
15.58 |
-24.08 |
-2.50 |
| Debt to Total Capital |
57.80% |
84.06% |
489.80% |
-2,220.00% |
| Short-Term Debt to Total Capital |
0.62% |
0.94% |
6.12% |
-120.00% |
| Long-Term Debt to Total Capital |
57.17% |
83.13% |
483.67% |
-2,100.00% |
| Preferred Equity to Total Capital |
1.46% |
2.50% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
40.75% |
13.44% |
-391.84% |
2,320.00% |
| Debt to EBITDA |
1.07 |
-4.14 |
-1.70 |
5.46 |
| Net Debt to EBITDA |
-3.17 |
9.28 |
1.50 |
-0.23 |
| Long-Term Debt to EBITDA |
1.06 |
-4.09 |
-1.68 |
5.16 |
| Debt to NOPAT |
1.21 |
-4.74 |
-2.20 |
48.56 |
| Net Debt to NOPAT |
-3.59 |
10.63 |
1.93 |
-2.04 |
| Long-Term Debt to NOPAT |
1.20 |
-4.69 |
-2.17 |
45.94 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
1.02 |
| Noncontrolling Interest Sharing Ratio |
3.45% |
5.91% |
-6.43% |
-0.19% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.80 |
1.24 |
0.98 |
0.89 |
| Quick Ratio |
1.62 |
0.98 |
0.51 |
0.61 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-126 |
-258 |
-33 |
| Operating Cash Flow to CapEx |
2,521.43% |
-80.00% |
-3,750.00% |
124.14% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-4.66 |
-7.38 |
-0.81 |
| Operating Cash Flow to Interest Expense |
13.07 |
-0.15 |
-8.57 |
0.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
12.56 |
-0.33 |
-8.80 |
0.17 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.43 |
0.50 |
0.62 |
0.77 |
| Accounts Receivable Turnover |
3.92 |
4.27 |
4.61 |
4.68 |
| Inventory Turnover |
1.34 |
1.45 |
1.40 |
1.48 |
| Fixed Asset Turnover |
13.64 |
16.09 |
15.84 |
12.91 |
| Accounts Payable Turnover |
0.18 |
0.23 |
0.42 |
1.06 |
| Days Sales Outstanding (DSO) |
93.21 |
85.48 |
79.14 |
78.04 |
| Days Inventory Outstanding (DIO) |
273.03 |
252.60 |
261.16 |
247.28 |
| Days Payable Outstanding (DPO) |
2,069.29 |
1,615.91 |
861.11 |
344.46 |
| Cash Conversion Cycle (CCC) |
-1,703.05 |
-1,277.83 |
-520.80 |
-19.14 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-621 |
-552 |
-403 |
-363 |
| Invested Capital Turnover |
-1.27 |
-1.54 |
-2.29 |
-3.10 |
| Increase / (Decrease) in Invested Capital |
0.00 |
69 |
149 |
40 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
1,683 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
1,697 |
| Book Value per Share |
$0.00 |
$0.31 |
($1.40) |
($2.55) |
| Tangible Book Value per Share |
$0.00 |
($0.19) |
($1.50) |
($2.59) |
| Total Capital |
481 |
320 |
49 |
-15 |
| Total Debt |
278 |
269 |
240 |
333 |
| Total Long-Term Debt |
275 |
266 |
237 |
315 |
| Net Debt |
-824 |
-603 |
-211 |
-14 |
| Capital Expenditures (CapEx) |
14 |
5.00 |
8.00 |
29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-459 |
-531 |
-431 |
-402 |
| Debt-free Net Working Capital (DFNWC) |
643 |
243 |
-21 |
-82 |
| Net Working Capital (NWC) |
640 |
240 |
-24 |
-100 |
| Net Nonoperating Expense (NNE) |
25 |
-13 |
20 |
4.86 |
| Net Nonoperating Obligations (NNO) |
-824 |
-603 |
-212 |
-15 |
| Total Depreciation and Amortization (D&A) |
15 |
16 |
15 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-58.03% |
-58.93% |
-39.43% |
-33.84% |
| Debt-free Net Working Capital to Revenue |
81.29% |
26.97% |
-1.92% |
-6.90% |
| Net Working Capital to Revenue |
80.91% |
26.64% |
-2.20% |
-8.42% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
136.53M |
132M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
136.53M |
133M |
| 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 |
136.53M |
124.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
149 |
145 |
52 |
162 |
| Normalized NOPAT Margin |
18.85% |
16.08% |
4.74% |
13.61% |
| Pre Tax Income Margin |
24.02% |
-9.88% |
-13.63% |
1.18% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
9.07 |
-3.00 |
-4.46 |
0.78 |
| NOPAT to Interest Expense |
8.51 |
-2.10 |
-3.12 |
0.17 |
| EBIT Less CapEx to Interest Expense |
8.56 |
-3.19 |
-4.69 |
0.07 |
| NOPAT Less CapEx to Interest Expense |
7.99 |
-2.29 |
-3.35 |
-0.54 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
49.27% |
-204.55% |
-25.58% |
8,650.00% |