Growth Metrics |
- |
- |
- |
Revenue Growth |
5.12% |
18.84% |
0.00% |
EBITDA Growth |
-45.77% |
-7.51% |
0.00% |
EBIT Growth |
-32.93% |
-8.40% |
0.00% |
NOPAT Growth |
-176.97% |
68.31% |
0.00% |
Net Income Growth |
-5.63% |
-9.23% |
0.00% |
EPS Growth |
-14.15% |
13.11% |
0.00% |
Operating Cash Flow Growth |
20.80% |
110.53% |
0.00% |
Free Cash Flow Firm Growth |
106.80% |
0.00% |
0.00% |
Invested Capital Growth |
-13.68% |
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 |
25.14% |
23.04% |
25.29% |
EBITDA Margin |
-9.19% |
-6.63% |
-7.32% |
Operating Margin |
-7.47% |
-2.83% |
-10.63% |
EBIT Margin |
-12.16% |
-9.62% |
-10.54% |
Profit (Net Income) Margin |
-11.34% |
-11.29% |
-12.28% |
Tax Burden Percent |
102.41% |
109.04% |
112.16% |
Interest Burden Percent |
91.06% |
107.63% |
103.84% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-7.21% |
-4.85% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
10.15% |
75.07% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-3.32% |
-16.63% |
0.00% |
Return on Equity (ROE) |
-10.53% |
-21.49% |
0.00% |
Cash Return on Invested Capital (CROIC) |
7.48% |
-204.85% |
0.00% |
Operating Return on Assets (OROA) |
-8.83% |
-6.94% |
0.00% |
Return on Assets (ROA) |
-8.24% |
-8.15% |
0.00% |
Return on Common Equity (ROCE) |
-9.87% |
-19.92% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-10.39% |
-11.59% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
-70 |
-25 |
-80 |
NOPAT Margin |
-5.23% |
-1.98% |
-7.44% |
Net Nonoperating Expense Percent (NNEP) |
-17.36% |
-79.93% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
-4.64% |
-1.94% |
- |
Cost of Revenue to Revenue |
74.86% |
76.96% |
74.71% |
SG&A Expenses to Revenue |
24.62% |
16.43% |
19.25% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
32.61% |
25.87% |
35.92% |
Earnings before Interest and Taxes (EBIT) |
-164 |
-123 |
-114 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-124 |
-85 |
-79 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.18 |
0.25 |
0.00 |
Price to Tangible Book Value (P/TBV) |
2.78 |
1.26 |
0.00 |
Price to Revenue (P/Rev) |
1.29 |
0.25 |
0.29 |
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) |
1.30 |
0.12 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.87 |
0.09 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
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) |
65.75 |
8.22 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
16.09 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.33 |
-0.22 |
0.00 |
Leverage Ratio |
1.28 |
1.32 |
0.00 |
Compound Leverage Factor |
1.16 |
1.42 |
0.00 |
Debt to Total Capital |
0.00% |
0.31% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.31% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
5.42% |
7.27% |
0.00% |
Common Equity to Total Capital |
94.58% |
92.41% |
0.00% |
Debt to EBITDA |
0.00 |
-0.05 |
0.00 |
Net Debt to EBITDA |
0.00 |
3.43 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
-0.17 |
0.00 |
Net Debt to NOPAT |
0.00 |
11.46 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
3.13 |
0.77 |
0.00 |
Noncontrolling Interest Sharing Ratio |
6.29% |
7.30% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.67 |
1.56 |
0.00 |
Quick Ratio |
2.37 |
1.28 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
73 |
-1,074 |
0.00 |
Operating Cash Flow to CapEx |
0.00% |
155.18% |
-6,734.10% |
Free Cash Flow to Firm to Interest Expense |
1,623.42 |
-13,599.81 |
0.00 |
Operating Cash Flow to Interest Expense |
397.40 |
187.39 |
-166.60 |
Operating Cash Flow Less CapEx to Interest Expense |
488.31 |
66.63 |
-169.07 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.73 |
0.72 |
0.00 |
Accounts Receivable Turnover |
7.91 |
7.47 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
174.29 |
109.71 |
0.00 |
Accounts Payable Turnover |
7.93 |
7.75 |
0.00 |
Days Sales Outstanding (DSO) |
46.15 |
48.88 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
46.06 |
47.11 |
0.00 |
Cash Conversion Cycle (CCC) |
0.09 |
1.77 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
905 |
1,049 |
0.00 |
Invested Capital Turnover |
1.38 |
2.45 |
0.00 |
Increase / (Decrease) in Invested Capital |
-144 |
1,049 |
0.00 |
Enterprise Value (EV) |
1,176 |
122 |
0.00 |
Market Capitalization |
1,742 |
315 |
315 |
Book Value per Share |
$11.47 |
$11.41 |
$0.00 |
Tangible Book Value per Share |
$4.88 |
$2.29 |
$0.00 |
Total Capital |
1,556 |
1,352 |
0.00 |
Total Debt |
0.00 |
4.25 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-651 |
-292 |
0.00 |
Capital Expenditures (CapEx) |
-4.09 |
9.54 |
2.09 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-49 |
-51 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
523 |
181 |
0.00 |
Net Working Capital (NWC) |
523 |
177 |
0.00 |
Net Nonoperating Expense (NNE) |
82 |
119 |
52 |
Net Nonoperating Obligations (NNO) |
-651 |
-299 |
0.00 |
Total Depreciation and Amortization (D&A) |
40 |
38 |
35 |
Debt-free, Cash-free Net Working Capital to Revenue |
-3.65% |
-3.96% |
0.00% |
Debt-free Net Working Capital to Revenue |
38.80% |
14.11% |
0.00% |
Net Working Capital to Revenue |
38.80% |
13.78% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.21) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
119.23M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
($1.21) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
119.23M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
128.86M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-70 |
-25 |
-80 |
Normalized NOPAT Margin |
-5.23% |
-1.98% |
-7.44% |
Pre Tax Income Margin |
-11.07% |
-10.35% |
-10.95% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-3,643.56 |
-1,561.32 |
-134.81 |
NOPAT to Interest Expense |
-1,566.43 |
-322.16 |
-95.15 |
EBIT Less CapEx to Interest Expense |
-3,552.64 |
-1,682.08 |
-137.29 |
NOPAT Less CapEx to Interest Expense |
-1,475.52 |
-442.92 |
-97.62 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
-10.82% |
Augmented Payout Ratio |
-7.29% |
0.00% |
-19.17% |