| Growth Metrics |
- |
- |
- |
| Revenue Growth |
-10.33% |
-31.73% |
33.86% |
| EBITDA Growth |
-89.33% |
-578.51% |
114.70% |
| EBIT Growth |
-122.02% |
-406.95% |
93.50% |
| NOPAT Growth |
-429.67% |
-23.96% |
209.89% |
| Net Income Growth |
-371.94% |
34.87% |
65.93% |
| EPS Growth |
-390.89% |
35.60% |
66.81% |
| Operating Cash Flow Growth |
-67.26% |
57.26% |
-7.86% |
| Free Cash Flow Firm Growth |
121.76% |
-59.74% |
10.25% |
| Invested Capital Growth |
-17.78% |
-12.21% |
-2.32% |
| Revenue Q/Q Growth |
-5.40% |
-9.15% |
16.45% |
| EBITDA Q/Q Growth |
-79.75% |
3.41% |
9,990.00% |
| EBIT Q/Q Growth |
-156.08% |
5.01% |
63.60% |
| NOPAT Q/Q Growth |
-108.81% |
14.94% |
68.63% |
| Net Income Q/Q Growth |
-45.00% |
15.89% |
-14.29% |
| EPS Q/Q Growth |
-41.93% |
15.38% |
-14.60% |
| Operating Cash Flow Q/Q Growth |
-37.44% |
6.68% |
-11.19% |
| Free Cash Flow Firm Q/Q Growth |
-76.78% |
14.79% |
-6.81% |
| Invested Capital Q/Q Growth |
-2.58% |
-2.92% |
0.29% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
94.14% |
94.24% |
95.99% |
| EBITDA Margin |
2.48% |
-17.35% |
1.91% |
| Operating Margin |
-3.33% |
-6.04% |
4.96% |
| EBIT Margin |
-2.94% |
-21.80% |
-1.06% |
| Profit (Net Income) Margin |
-19.08% |
-18.20% |
-4.63% |
| Tax Burden Percent |
342.15% |
97.99% |
111.56% |
| Interest Burden Percent |
189.95% |
85.21% |
392.07% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-3.78% |
-5.53% |
6.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-62.95% |
-32.52% |
-13.76% |
| Return on Net Nonoperating Assets (RNNOA) |
-53.53% |
-68.19% |
-42.38% |
| Return on Equity (ROE) |
-57.31% |
-73.72% |
-35.80% |
| Cash Return on Invested Capital (CROIC) |
15.74% |
7.48% |
8.92% |
| Operating Return on Assets (OROA) |
-2.31% |
-14.65% |
-1.21% |
| Return on Assets (ROA) |
-15.04% |
-12.23% |
-5.31% |
| Return on Common Equity (ROCE) |
-57.31% |
-73.72% |
-35.80% |
| Return on Equity Simple (ROE_SIMPLE) |
-90.39% |
-98.61% |
-38.32% |
| Net Operating Profit after Tax (NOPAT) |
-23 |
-28 |
31 |
| NOPAT Margin |
-2.33% |
-4.23% |
3.47% |
| Net Nonoperating Expense Percent (NNEP) |
59.17% |
26.99% |
20.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
-2.24% |
-4.35% |
5.41% |
| Cost of Revenue to Revenue |
5.86% |
5.76% |
4.01% |
| SG&A Expenses to Revenue |
15.47% |
17.50% |
12.08% |
| R&D to Revenue |
5.64% |
7.02% |
5.15% |
| Operating Expenses to Revenue |
97.46% |
100.28% |
91.04% |
| Earnings before Interest and Taxes (EBIT) |
-29 |
-147 |
-9.54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
24 |
-117 |
17 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.31 |
3.18 |
4.76 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.28 |
0.59 |
0.58 |
| 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) |
1.12 |
1.56 |
1.87 |
| Enterprise Value to Revenue (EV/Rev) |
0.62 |
1.12 |
0.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
25.22 |
0.00 |
51.22 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
28.12 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
14.32 |
11.11 |
14.11 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
6.44 |
19.52 |
20.72 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
3.92 |
4.26 |
4.31 |
| Long-Term Debt to Equity |
3.91 |
4.23 |
3.16 |
| Financial Leverage |
0.85 |
2.10 |
3.08 |
| Leverage Ratio |
3.81 |
6.03 |
6.74 |
| Compound Leverage Factor |
7.24 |
5.14 |
26.43 |
| Debt to Total Capital |
79.69% |
80.99% |
81.17% |
| Short-Term Debt to Total Capital |
0.24% |
0.48% |
21.62% |
| Long-Term Debt to Total Capital |
79.45% |
80.51% |
59.55% |
| 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 |
20.31% |
19.01% |
18.83% |
| Debt to EBITDA |
33.46 |
-4.53 |
27.35 |
| Net Debt to EBITDA |
14.04 |
-3.06 |
21.03 |
| Long-Term Debt to EBITDA |
33.36 |
-4.50 |
20.06 |
| Debt to NOPAT |
-35.58 |
-18.60 |
15.02 |
| Net Debt to NOPAT |
-14.93 |
-12.54 |
11.55 |
| Long-Term Debt to NOPAT |
-35.47 |
-18.49 |
11.02 |
| Altman Z-Score |
0.40 |
-0.70 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
5.02 |
2.60 |
0.99 |
| Quick Ratio |
4.63 |
2.21 |
0.85 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
96 |
38 |
42 |
| Operating Cash Flow to CapEx |
375.49% |
539.36% |
554.88% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.79 |
0.67 |
1.15 |
| Accounts Receivable Turnover |
10.90 |
9.75 |
11.79 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
14.97 |
12.27 |
19.31 |
| Accounts Payable Turnover |
31.04 |
19.43 |
6.99 |
| Days Sales Outstanding (DSO) |
33.48 |
37.45 |
30.97 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
11.76 |
18.79 |
52.21 |
| Cash Conversion Cycle (CCC) |
21.73 |
18.67 |
-21.25 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
548 |
481 |
470 |
| Invested Capital Turnover |
1.62 |
1.31 |
1.89 |
| Increase / (Decrease) in Invested Capital |
-118 |
-67 |
-11 |
| Enterprise Value (EV) |
615 |
751 |
879 |
| Market Capitalization |
273 |
394 |
518 |
| Book Value per Share |
$16.26 |
$9.55 |
$8.14 |
| Tangible Book Value per Share |
($21.16) |
($23.69) |
($23.65) |
| Total Capital |
1,024 |
653 |
578 |
| Total Debt |
816 |
529 |
469 |
| Total Long-Term Debt |
814 |
526 |
344 |
| Net Debt |
342 |
357 |
361 |
| Capital Expenditures (CapEx) |
11 |
13 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
35 |
12 |
16 |
| Debt-free Net Working Capital (DFNWC) |
334 |
124 |
123 |
| Net Working Capital (NWC) |
331 |
121 |
-2.01 |
| Net Nonoperating Expense (NNE) |
165 |
94 |
73 |
| Net Nonoperating Obligations (NNO) |
340 |
357 |
361 |
| Total Depreciation and Amortization (D&A) |
53 |
30 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
3.55% |
1.77% |
1.81% |
| Debt-free Net Working Capital to Revenue |
33.90% |
18.44% |
13.65% |
| Net Working Capital to Revenue |
33.65% |
17.97% |
-0.22% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($14.69) |
($9.46) |
($3.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
12.79M |
12.94M |
13.27M |
| Adjusted Diluted Earnings per Share |
($14.69) |
($9.46) |
($3.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
12.79M |
12.94M |
13.27M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
12.81M |
12.94M |
13.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-20 |
5.95 |
34 |
| Normalized NOPAT Margin |
-2.01% |
0.88% |
3.80% |
| Pre Tax Income Margin |
-5.58% |
-18.58% |
-4.15% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-22.88% |
0.00% |
0.00% |