Growth Metrics |
- |
- |
- |
Revenue Growth |
51.69% |
193.13% |
0.00% |
EBITDA Growth |
2,709.41% |
102.64% |
0.00% |
EBIT Growth |
2,709.41% |
102.64% |
0.00% |
NOPAT Growth |
1,248.70% |
107.66% |
0.00% |
Net Income Growth |
767.74% |
105.02% |
0.00% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
109.55% |
-1,631.30% |
0.00% |
Free Cash Flow Firm Growth |
-102.39% |
0.00% |
0.00% |
Invested Capital Growth |
243.41% |
0.00% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
65.08% |
67.22% |
59.29% |
EBITDA Margin |
11.52% |
0.62% |
-69.13% |
Operating Margin |
10.49% |
0.62% |
-57.42% |
EBIT Margin |
11.52% |
0.62% |
-69.13% |
Profit (Net Income) Margin |
6.37% |
1.11% |
-65.01% |
Tax Burden Percent |
89.05% |
168.80% |
105.53% |
Interest Burden Percent |
62.11% |
106.08% |
89.10% |
Effective Tax Rate |
10.95% |
-68.80% |
0.00% |
Return on Invested Capital (ROIC) |
21.77% |
7.16% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
98.27% |
2.03% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-8.14% |
-0.16% |
0.00% |
Return on Equity (ROE) |
13.63% |
7.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
-88.02% |
-192.84% |
0.00% |
Operating Return on Assets (OROA) |
9.19% |
0.72% |
0.00% |
Return on Assets (ROA) |
5.08% |
1.28% |
0.00% |
Return on Common Equity (ROCE) |
14.44% |
9.95% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
9.20% |
2.46% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
45 |
3.35 |
-44 |
NOPAT Margin |
9.34% |
1.05% |
-40.20% |
Net Nonoperating Expense Percent (NNEP) |
-76.50% |
5.13% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
6.38% |
2.96% |
- |
Cost of Revenue to Revenue |
34.92% |
44.28% |
40.71% |
SG&A Expenses to Revenue |
16.58% |
15.86% |
29.45% |
R&D to Revenue |
24.85% |
27.48% |
50.40% |
Operating Expenses to Revenue |
52.34% |
55.09% |
102.54% |
Earnings before Interest and Taxes (EBIT) |
56 |
1.99 |
-75 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
56 |
1.99 |
-75 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
15.36 |
1.40 |
0.00 |
Price to Tangible Book Value (P/TBV) |
65.97 |
2.90 |
0.00 |
Price to Revenue (P/Rev) |
10.64 |
0.63 |
1.85 |
Price to Earnings (P/E) |
166.96 |
71.40 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.60% |
1.40% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
15.66 |
1.29 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
10.40 |
0.38 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
90.27 |
60.79 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
90.27 |
60.79 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
111.39 |
36.01 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
189.33 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.02 |
0.11 |
0.00 |
Long-Term Debt to Equity |
0.99 |
0.11 |
0.00 |
Financial Leverage |
-0.08 |
-0.08 |
0.00 |
Leverage Ratio |
2.68 |
2.73 |
0.00 |
Compound Leverage Factor |
1.67 |
2.89 |
0.00 |
Debt to Total Capital |
50.47% |
10.17% |
0.00% |
Short-Term Debt to Total Capital |
1.66% |
0.58% |
0.00% |
Long-Term Debt to Total Capital |
48.81% |
9.58% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
47.29% |
127.74% |
0.00% |
Debt to EBITDA |
6.41 |
5.79 |
0.00 |
Net Debt to EBITDA |
-2.08 |
-40.77 |
0.00 |
Long-Term Debt to EBITDA |
6.20 |
5.46 |
0.00 |
Debt to NOPAT |
7.92 |
3.43 |
0.00 |
Net Debt to NOPAT |
-2.56 |
-24.15 |
0.00 |
Long-Term Debt to NOPAT |
7.66 |
3.23 |
0.00 |
Altman Z-Score |
6.26 |
1.16 |
0.00 |
Noncontrolling Interest Sharing Ratio |
-5.95% |
-42.19% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.78 |
1.41 |
0.00 |
Quick Ratio |
2.57 |
1.14 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-183 |
-90 |
0.00 |
Operating Cash Flow to CapEx |
126.44% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-8.01 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
1.17 |
0.00 |
-3.53 |
Operating Cash Flow Less CapEx to Interest Expense |
0.24 |
0.00 |
-3.53 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.80 |
1.15 |
0.00 |
Accounts Receivable Turnover |
7.43 |
7.22 |
0.00 |
Inventory Turnover |
9.56 |
11.97 |
0.00 |
Fixed Asset Turnover |
22.21 |
20.19 |
0.00 |
Accounts Payable Turnover |
2.38 |
2.54 |
0.00 |
Days Sales Outstanding (DSO) |
49.16 |
50.55 |
0.00 |
Days Inventory Outstanding (DIO) |
38.20 |
30.50 |
0.00 |
Days Payable Outstanding (DPO) |
153.54 |
143.98 |
0.00 |
Cash Conversion Cycle (CCC) |
-66.18 |
-62.93 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
322 |
94 |
0.00 |
Invested Capital Turnover |
2.33 |
6.82 |
0.00 |
Increase / (Decrease) in Invested Capital |
228 |
94 |
0.00 |
Enterprise Value (EV) |
5,039 |
121 |
0.00 |
Market Capitalization |
5,155 |
202 |
202 |
Book Value per Share |
$1.00 |
$8.50 |
$0.00 |
Tangible Book Value per Share |
$0.23 |
$4.10 |
$0.00 |
Total Capital |
710 |
113 |
0.00 |
Total Debt |
358 |
12 |
0.00 |
Total Long-Term Debt |
346 |
11 |
0.00 |
Net Debt |
-116 |
-81 |
0.00 |
Capital Expenditures (CapEx) |
21 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-64 |
-37 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
375 |
47 |
0.00 |
Net Working Capital (NWC) |
363 |
46 |
0.00 |
Net Nonoperating Expense (NNE) |
14 |
-0.20 |
27 |
Net Nonoperating Obligations (NNO) |
-30 |
-7.96 |
0.00 |
Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
-13.24% |
-11.72% |
0.00% |
Debt-free Net Working Capital to Revenue |
77.46% |
14.63% |
0.00% |
Net Working Capital to Revenue |
75.03% |
14.42% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$9.32 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
334.72M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$8.94 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
334.72M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
334.72M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
45 |
1.39 |
-44 |
Normalized NOPAT Margin |
9.34% |
0.44% |
-40.20% |
Pre Tax Income Margin |
7.16% |
0.66% |
-61.60% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.44 |
0.00 |
-16.54 |
NOPAT to Interest Expense |
1.98 |
0.00 |
-9.61 |
EBIT Less CapEx to Interest Expense |
1.52 |
0.00 |
-16.54 |
NOPAT Less CapEx to Interest Expense |
1.06 |
0.00 |
-9.61 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |