Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
-1.62% |
-0.36% |
24.31% |
26.74% |
EBITDA Growth |
-124.70% |
203.02% |
-82.73% |
136.65% |
EBIT Growth |
-264.43% |
41.23% |
-352.17% |
106.50% |
NOPAT Growth |
-140.46% |
-335.47% |
10.68% |
106.50% |
Net Income Growth |
-132.30% |
37.67% |
-160.28% |
83.46% |
EPS Growth |
-106.98% |
73.13% |
-19.40% |
68.98% |
Operating Cash Flow Growth |
79.33% |
-13.13% |
-2,068.30% |
121.39% |
Free Cash Flow Firm Growth |
-14.59% |
-93.93% |
77.83% |
0.00% |
Invested Capital Growth |
24.47% |
31.34% |
23.42% |
0.00% |
Revenue Q/Q Growth |
1.67% |
-1.45% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
61.00% |
159.55% |
0.00% |
0.00% |
EBIT Q/Q Growth |
10.33% |
40.71% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
-7.77% |
-56.02% |
0.00% |
0.00% |
Net Income Q/Q Growth |
-6.02% |
25.56% |
0.00% |
0.00% |
EPS Q/Q Growth |
-21.92% |
46.91% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
-167.21% |
11.30% |
-16.82% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
10.47% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
-2.19% |
1.12% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
18.08% |
16.17% |
17.60% |
20.83% |
EBITDA Margin |
-0.54% |
2.13% |
0.70% |
5.04% |
Operating Margin |
-5.77% |
-2.36% |
1.00% |
1.12% |
EBIT Margin |
-5.00% |
-1.35% |
-2.29% |
1.13% |
Profit (Net Income) Margin |
-9.44% |
-4.00% |
-6.39% |
-3.05% |
Tax Burden Percent |
105.13% |
84.67% |
100.20% |
86.35% |
Interest Burden Percent |
179.62% |
349.89% |
278.80% |
-313.43% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-4.89% |
-2.59% |
1.41% |
2.84% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-19.07% |
-12.03% |
-24.71% |
-16.25% |
Return on Net Nonoperating Assets (RNNOA) |
-16.26% |
-7.66% |
-29.66% |
-43.09% |
Return on Equity (ROE) |
-21.15% |
-10.25% |
-28.26% |
-40.25% |
Cash Return on Invested Capital (CROIC) |
-26.69% |
-29.68% |
-19.56% |
-197.16% |
Operating Return on Assets (OROA) |
-4.10% |
-1.36% |
-2.96% |
1.33% |
Return on Assets (ROA) |
-7.75% |
-4.02% |
-8.28% |
-3.59% |
Return on Common Equity (ROCE) |
-5.88% |
-1.87% |
12.20% |
67.95% |
Return on Equity Simple (ROE_SIMPLE) |
-82.37% |
-30.39% |
-598.35% |
11.92% |
Net Operating Profit after Tax (NOPAT) |
-34 |
-14 |
6.07 |
5.49 |
NOPAT Margin |
-4.04% |
-1.65% |
0.70% |
0.79% |
Net Nonoperating Expense Percent (NNEP) |
14.18% |
9.44% |
26.12% |
19.09% |
Return On Investment Capital (ROIC_SIMPLE) |
-6.35% |
-3.66% |
2.66% |
- |
Cost of Revenue to Revenue |
81.92% |
83.83% |
82.40% |
79.17% |
SG&A Expenses to Revenue |
21.76% |
16.72% |
14.98% |
18.41% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
23.85% |
18.54% |
16.60% |
19.71% |
Earnings before Interest and Taxes (EBIT) |
-43 |
-12 |
-20 |
7.87 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-4.55 |
18 |
6.08 |
35 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
6.20 |
7.90 |
105.27 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.71 |
1.04 |
1.12 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
1.65 |
2.25 |
3.03 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
1.51 |
1.63 |
1.66 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
76.59 |
237.32 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
237.71 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
1.20 |
0.71 |
0.76 |
2.87 |
Long-Term Debt to Equity |
1.01 |
0.58 |
0.57 |
2.74 |
Financial Leverage |
0.85 |
0.64 |
1.20 |
2.65 |
Leverage Ratio |
2.73 |
2.55 |
3.41 |
5.60 |
Compound Leverage Factor |
4.90 |
8.91 |
9.51 |
-17.56 |
Debt to Total Capital |
54.47% |
41.62% |
43.07% |
74.14% |
Short-Term Debt to Total Capital |
8.42% |
8.05% |
10.80% |
3.23% |
Long-Term Debt to Total Capital |
46.05% |
33.57% |
32.27% |
70.91% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
33.58% |
41.26% |
55.09% |
69.50% |
Common Equity to Total Capital |
11.95% |
17.12% |
1.84% |
-43.65% |
Debt to EBITDA |
-97.58 |
15.01 |
35.66 |
8.62 |
Net Debt to EBITDA |
-89.77 |
12.95 |
31.32 |
7.97 |
Long-Term Debt to EBITDA |
-82.49 |
12.10 |
26.71 |
8.25 |
Debt to NOPAT |
-12.92 |
-19.34 |
35.72 |
55.33 |
Net Debt to NOPAT |
-11.89 |
-16.70 |
31.37 |
51.16 |
Long-Term Debt to NOPAT |
-10.92 |
-15.60 |
26.76 |
52.92 |
Altman Z-Score |
0.64 |
1.34 |
1.87 |
0.00 |
Noncontrolling Interest Sharing Ratio |
72.18% |
81.77% |
143.17% |
268.82% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
1.20 |
1.31 |
1.38 |
1.41 |
Quick Ratio |
0.45 |
0.57 |
0.55 |
0.62 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-188 |
-164 |
-84 |
-381 |
Operating Cash Flow to CapEx |
-9.09% |
-38.97% |
-95.79% |
12.89% |
Free Cash Flow to Firm to Interest Expense |
-5.55 |
-5.62 |
-2.38 |
-11.71 |
Operating Cash Flow to Interest Expense |
-0.39 |
-2.20 |
-1.60 |
0.09 |
Operating Cash Flow Less CapEx to Interest Expense |
-4.70 |
-7.84 |
-3.26 |
-0.60 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.82 |
1.01 |
1.30 |
1.18 |
Accounts Receivable Turnover |
8.56 |
8.61 |
9.26 |
8.14 |
Inventory Turnover |
4.45 |
4.90 |
5.61 |
5.06 |
Fixed Asset Turnover |
2.10 |
3.27 |
5.55 |
5.47 |
Accounts Payable Turnover |
9.09 |
7.80 |
6.18 |
4.82 |
Days Sales Outstanding (DSO) |
42.63 |
42.38 |
39.41 |
44.85 |
Days Inventory Outstanding (DIO) |
82.02 |
74.46 |
65.08 |
72.09 |
Days Payable Outstanding (DPO) |
40.16 |
46.77 |
59.02 |
75.68 |
Cash Conversion Cycle (CCC) |
84.50 |
70.07 |
45.47 |
41.26 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
780 |
627 |
477 |
387 |
Invested Capital Turnover |
1.21 |
1.57 |
2.01 |
3.61 |
Increase / (Decrease) in Invested Capital |
153 |
150 |
91 |
387 |
Enterprise Value (EV) |
1,287 |
1,412 |
1,444 |
0.00 |
Market Capitalization |
605 |
899 |
976 |
0.00 |
Book Value per Share |
$1.04 |
$1.29 |
$0.13 |
($5.18) |
Tangible Book Value per Share |
($1.42) |
($1.42) |
($3.23) |
($11.65) |
Total Capital |
816 |
665 |
504 |
409 |
Total Debt |
444 |
277 |
217 |
304 |
Total Long-Term Debt |
376 |
223 |
163 |
290 |
Net Debt |
409 |
239 |
191 |
281 |
Capital Expenditures (CapEx) |
146 |
164 |
59 |
22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
89 |
89 |
110 |
60 |
Debt-free Net Working Capital (DFNWC) |
124 |
127 |
136 |
83 |
Net Working Capital (NWC) |
56 |
73 |
82 |
70 |
Net Nonoperating Expense (NNE) |
46 |
20 |
62 |
27 |
Net Nonoperating Obligations (NNO) |
409 |
239 |
191 |
281 |
Total Depreciation and Amortization (D&A) |
38 |
30 |
26 |
27 |
Debt-free, Cash-free Net Working Capital to Revenue |
10.45% |
10.30% |
12.67% |
8.61% |
Debt-free Net Working Capital to Revenue |
14.63% |
14.68% |
15.71% |
11.89% |
Net Working Capital to Revenue |
6.56% |
8.49% |
9.44% |
9.99% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.89) |
($0.43) |
($1.60) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
89.80M |
80.68M |
48.44M |
0.00 |
Adjusted Diluted Earnings per Share |
($0.89) |
($0.43) |
($1.60) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
89.80M |
80.68M |
48.44M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
94.23M |
88.03M |
75.60M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-22 |
-3.30 |
16 |
12 |
Normalized NOPAT Margin |
-2.58% |
-0.38% |
1.84% |
1.70% |
Pre Tax Income Margin |
-8.98% |
-4.72% |
-6.38% |
-3.53% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
-1.26 |
-0.40 |
-0.56 |
0.24 |
NOPAT to Interest Expense |
-1.02 |
-0.49 |
0.17 |
0.17 |
EBIT Less CapEx to Interest Expense |
-5.56 |
-6.04 |
-2.22 |
-0.44 |
NOPAT Less CapEx to Interest Expense |
-5.32 |
-6.13 |
-1.49 |
-0.52 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
-5.79% |
-7.90% |
0.00% |
Augmented Payout Ratio |
-0.01% |
-8.68% |
-51.17% |
0.00% |