Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
70.14% |
26.91% |
9.37% |
95.31% |
0.00% |
EBITDA Growth |
|
227.83% |
194.35% |
60.21% |
-147.34% |
0.00% |
EBIT Growth |
|
243.52% |
182.76% |
58.38% |
-145.02% |
0.00% |
NOPAT Growth |
|
369.36% |
202.69% |
58.60% |
-145.89% |
0.00% |
Net Income Growth |
|
1,006.26% |
118.63% |
49.32% |
-132.05% |
0.00% |
EPS Growth |
|
950.40% |
117.86% |
-1,742.11% |
-123.53% |
0.00% |
Operating Cash Flow Growth |
|
259.20% |
-401.82% |
111.80% |
-190.75% |
0.00% |
Free Cash Flow Firm Growth |
|
226.69% |
-263.84% |
118.70% |
0.00% |
0.00% |
Invested Capital Growth |
|
146.79% |
1,268.98% |
-90.87% |
203.04% |
0.00% |
Revenue Q/Q Growth |
|
22.24% |
7.14% |
4.45% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
38.65% |
16.05% |
51.95% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
39.79% |
16.91% |
50.33% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
24.82% |
7.56% |
50.57% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
39.98% |
48.09% |
41.08% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
39.68% |
-26.04% |
13.37% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
64.17% |
-178.20% |
125.17% |
-33.93% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
213.20% |
-211.97% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
67.74% |
0.00% |
268.34% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
80.91% |
70.90% |
59.21% |
50.50% |
47.80% |
EBITDA Margin |
|
30.55% |
15.85% |
-21.33% |
-58.62% |
-46.29% |
Operating Margin |
|
30.33% |
13.93% |
-22.64% |
-59.82% |
-47.51% |
EBIT Margin |
|
30.00% |
14.86% |
-22.78% |
-59.88% |
-47.73% |
Profit (Net Income) Margin |
|
28.96% |
4.45% |
-30.34% |
-65.47% |
-55.10% |
Tax Burden Percent |
|
116.65% |
92.07% |
100.18% |
100.08% |
100.10% |
Interest Burden Percent |
|
82.76% |
32.56% |
132.91% |
109.25% |
115.34% |
Effective Tax Rate |
|
-16.65% |
7.93% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
119.99% |
82.62% |
-98.90% |
-196.02% |
-160.65% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
50.30% |
-61.31% |
470.93% |
-84.76% |
-133.78% |
Return on Net Nonoperating Assets (RNNOA) |
|
22.86% |
-36.74% |
-64.47% |
42.22% |
106.62% |
Return on Equity (ROE) |
|
142.86% |
45.89% |
-163.37% |
-153.80% |
-54.03% |
Cash Return on Invested Capital (CROIC) |
|
35.34% |
-90.15% |
67.63% |
-296.77% |
0.00% |
Operating Return on Assets (OROA) |
|
31.83% |
12.29% |
-14.45% |
-34.59% |
-16.12% |
Return on Assets (ROA) |
|
30.73% |
3.69% |
-19.24% |
-37.82% |
-18.60% |
Return on Common Equity (ROCE) |
|
142.86% |
45.89% |
-163.37% |
-153.80% |
-54.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
89.40% |
32.13% |
-430.77% |
-198.90% |
-54.03% |
Net Operating Profit after Tax (NOPAT) |
|
96 |
20 |
-20 |
-48 |
-20 |
NOPAT Margin |
|
35.38% |
12.83% |
-15.85% |
-41.87% |
-33.26% |
Net Nonoperating Expense Percent (NNEP) |
|
69.69% |
143.93% |
-569.83% |
-111.26% |
-26.87% |
Return On Investment Capital (ROIC_SIMPLE) |
|
50.01% |
17.51% |
- |
- |
- |
Cost of Revenue to Revenue |
|
19.09% |
29.10% |
40.79% |
49.50% |
52.20% |
SG&A Expenses to Revenue |
|
4.21% |
5.39% |
13.07% |
13.73% |
12.27% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
50.57% |
56.97% |
81.86% |
110.32% |
95.31% |
Earnings before Interest and Taxes (EBIT) |
|
81 |
24 |
-29 |
-69 |
-28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
83 |
25 |
-27 |
-67 |
-27 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
16.33 |
5.27 |
0.00 |
0.00 |
0.70 |
Price to Tangible Book Value (P/TBV) |
|
16.80 |
5.77 |
0.00 |
0.00 |
0.71 |
Price to Revenue (P/Rev) |
|
5.29 |
0.73 |
0.00 |
0.00 |
0.72 |
Price to Earnings (P/E) |
|
18.27 |
16.42 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.47% |
6.09% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
12.83 |
3.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
5.39 |
0.88 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.63 |
5.56 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.95 |
5.94 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.22 |
6.88 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.70 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
51.69 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
1.18 |
4.28 |
7.24 |
2.06 |
0.69 |
Long-Term Debt to Equity |
|
1.18 |
0.01 |
7.24 |
2.06 |
0.69 |
Financial Leverage |
|
0.45 |
0.60 |
-0.14 |
-0.50 |
-0.80 |
Leverage Ratio |
|
4.65 |
12.45 |
8.49 |
4.07 |
2.90 |
Compound Leverage Factor |
|
3.85 |
4.05 |
11.29 |
4.44 |
3.35 |
Debt to Total Capital |
|
54.21% |
81.07% |
87.86% |
67.35% |
40.78% |
Short-Term Debt to Total Capital |
|
0.00% |
80.86% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
54.21% |
0.21% |
87.86% |
67.35% |
40.78% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
45.79% |
18.93% |
12.14% |
32.65% |
59.22% |
Debt to EBITDA |
|
1.26 |
3.75 |
-2.39 |
-1.16 |
-1.52 |
Net Debt to EBITDA |
|
0.31 |
0.95 |
0.20 |
0.01 |
1.76 |
Long-Term Debt to EBITDA |
|
1.26 |
0.01 |
-2.39 |
-1.16 |
-1.52 |
Debt to NOPAT |
|
1.08 |
4.63 |
-3.22 |
-1.62 |
-2.11 |
Net Debt to NOPAT |
|
0.27 |
1.17 |
0.28 |
0.02 |
2.44 |
Long-Term Debt to NOPAT |
|
1.08 |
0.01 |
-3.22 |
-1.62 |
-2.11 |
Altman Z-Score |
|
6.09 |
0.57 |
0.00 |
0.00 |
0.33 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
2.44 |
1.12 |
1.72 |
2.06 |
2.53 |
Quick Ratio |
|
2.53 |
1.13 |
1.76 |
2.01 |
2.44 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
28 |
-22 |
14 |
-73 |
0.00 |
Operating Cash Flow to CapEx |
|
2,793.79% |
-1,881.27% |
844.36% |
-5,079.63% |
-3,384.98% |
Free Cash Flow to Firm to Interest Expense |
|
2.01 |
-1.40 |
1.45 |
-11.44 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.92 |
-1.61 |
0.90 |
-11.34 |
-5.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.81 |
-1.69 |
0.80 |
-11.56 |
-5.94 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
1.06 |
0.83 |
0.63 |
0.58 |
0.34 |
Accounts Receivable Turnover |
|
104.26 |
77.65 |
32.97 |
35.40 |
41.89 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
221.30 |
156.69 |
Accounts Payable Turnover |
|
0.72 |
0.59 |
0.57 |
0.72 |
0.50 |
Days Sales Outstanding (DSO) |
|
3.50 |
4.70 |
11.07 |
10.31 |
8.71 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
504.51 |
618.47 |
639.74 |
505.61 |
724.70 |
Cash Conversion Cycle (CCC) |
|
-501.01 |
-613.77 |
-628.67 |
-495.30 |
-715.99 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
114 |
46 |
3.37 |
37 |
12 |
Invested Capital Turnover |
|
3.39 |
6.44 |
6.24 |
4.68 |
4.83 |
Increase / (Decrease) in Invested Capital |
|
68 |
43 |
-34 |
25 |
0.00 |
Enterprise Value (EV) |
|
1,460 |
141 |
0.00 |
0.00 |
-5.65 |
Market Capitalization |
|
1,434 |
117 |
0.00 |
0.00 |
42 |
Book Value per Share |
|
$15.67 |
$3.89 |
$0.04 |
$0.19 |
$0.32 |
Tangible Book Value per Share |
|
$15.23 |
$3.56 |
$0.04 |
$0.18 |
$0.32 |
Total Capital |
|
192 |
117 |
73 |
116 |
101 |
Total Debt |
|
104 |
95 |
64 |
78 |
41 |
Total Long-Term Debt |
|
104 |
0.25 |
64 |
78 |
41 |
Net Debt |
|
26 |
24 |
-5.48 |
-0.91 |
-48 |
Capital Expenditures (CapEx) |
|
1.46 |
1.37 |
1.01 |
1.42 |
0.73 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
74 |
46 |
1.43 |
35 |
16 |
Debt-free Net Working Capital (DFNWC) |
|
152 |
116 |
71 |
114 |
105 |
Net Working Capital (NWC) |
|
152 |
22 |
71 |
114 |
105 |
Net Nonoperating Expense (NNE) |
|
17 |
13 |
18 |
27 |
13 |
Net Nonoperating Obligations (NNO) |
|
26 |
24 |
-5.48 |
-0.91 |
-48 |
Total Depreciation and Amortization (D&A) |
|
1.49 |
1.59 |
1.83 |
1.44 |
0.85 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
27.26% |
28.58% |
1.14% |
30.36% |
26.44% |
Debt-free Net Working Capital to Revenue |
|
56.04% |
72.89% |
56.49% |
99.05% |
177.97% |
Net Working Capital to Revenue |
|
56.04% |
13.67% |
56.49% |
99.05% |
177.97% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$13.98 |
$1.27 |
($0.18) |
($0.38) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
5.62M |
5.61M |
206.86M |
200.34M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$13.13 |
$1.25 |
($0.18) |
($0.38) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
5.98M |
5.68M |
206.86M |
200.34M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.64M |
5.63M |
208.27M |
204.41M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
58 |
20 |
-20 |
-48 |
-20 |
Normalized NOPAT Margin |
|
21.23% |
12.83% |
-15.85% |
-41.87% |
-33.26% |
Pre Tax Income Margin |
|
24.83% |
4.84% |
-30.28% |
-65.42% |
-55.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.80 |
1.48 |
-3.04 |
-10.81 |
-6.52 |
NOPAT to Interest Expense |
|
6.84 |
1.28 |
-2.11 |
-7.56 |
-4.54 |
EBIT Less CapEx to Interest Expense |
|
5.70 |
1.40 |
-3.15 |
-11.03 |
-6.69 |
NOPAT Less CapEx to Interest Expense |
|
6.74 |
1.19 |
-2.22 |
-7.78 |
-4.71 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
30.08% |
23.71% |
-1.00% |
-3.53% |
-9.56% |