Growth Metrics |
- |
- |
- |
Revenue Growth |
-41.68% |
-5.09% |
0.00% |
EBITDA Growth |
-79.60% |
-37.76% |
0.00% |
EBIT Growth |
-184.69% |
-66.82% |
0.00% |
NOPAT Growth |
-185.34% |
-51.94% |
0.00% |
Net Income Growth |
-222.20% |
-71.49% |
0.00% |
EPS Growth |
-209.89% |
-72.51% |
0.00% |
Operating Cash Flow Growth |
-3.69% |
-64.75% |
0.00% |
Free Cash Flow Firm Growth |
108.09% |
0.00% |
0.00% |
Invested Capital Growth |
-13.36% |
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 |
61.01% |
74.54% |
79.74% |
EBITDA Margin |
13.88% |
39.69% |
60.53% |
Operating Margin |
-27.14% |
16.12% |
29.55% |
EBIT Margin |
-24.32% |
16.75% |
47.91% |
Profit (Net Income) Margin |
-25.05% |
11.95% |
39.80% |
Tax Burden Percent |
76.62% |
80.55% |
86.75% |
Interest Burden Percent |
134.43% |
88.62% |
95.77% |
Effective Tax Rate |
0.00% |
19.45% |
13.25% |
Return on Invested Capital (ROIC) |
-6.23% |
13.63% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-21.89% |
8.42% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-3.18% |
2.20% |
0.00% |
Return on Equity (ROE) |
-9.41% |
15.82% |
0.00% |
Cash Return on Invested Capital (CROIC) |
8.08% |
-186.37% |
0.00% |
Operating Return on Assets (OROA) |
-5.65% |
6.10% |
0.00% |
Return on Assets (ROA) |
-5.81% |
4.36% |
0.00% |
Return on Common Equity (ROCE) |
-8.83% |
13.82% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-9.16% |
9.06% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
-108 |
127 |
264 |
NOPAT Margin |
-19.00% |
12.98% |
25.64% |
Net Nonoperating Expense Percent (NNEP) |
15.66% |
5.21% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
-6.21% |
6.46% |
- |
Cost of Revenue to Revenue |
38.99% |
25.46% |
20.26% |
SG&A Expenses to Revenue |
21.72% |
13.02% |
14.76% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
87.69% |
54.50% |
49.54% |
Earnings before Interest and Taxes (EBIT) |
-139 |
164 |
494 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
79 |
388 |
624 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.09 |
0.21 |
0.00 |
Price to Tangible Book Value (P/TBV) |
1.10 |
0.21 |
0.00 |
Price to Revenue (P/Rev) |
2.97 |
0.28 |
0.26 |
Price to Earnings (P/E) |
0.00 |
2.31 |
0.66 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
43.30% |
151.90% |
Enterprise Value to Invested Capital (EV/IC) |
1.08 |
0.46 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
3.07 |
0.88 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
22.10 |
2.22 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.26 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
6.78 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
14.76 |
7.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
12.45 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.12 |
0.46 |
0.00 |
Long-Term Debt to Equity |
0.11 |
0.28 |
0.00 |
Financial Leverage |
0.15 |
0.26 |
0.00 |
Leverage Ratio |
1.62 |
1.82 |
0.00 |
Compound Leverage Factor |
2.18 |
1.61 |
0.00 |
Debt to Total Capital |
10.60% |
31.32% |
0.00% |
Short-Term Debt to Total Capital |
1.15% |
12.05% |
0.00% |
Long-Term Debt to Total Capital |
9.46% |
19.27% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
8.69% |
0.00% |
Common Equity to Total Capital |
89.40% |
59.99% |
0.00% |
Debt to EBITDA |
2.34 |
1.74 |
0.00 |
Net Debt to EBITDA |
0.69 |
1.04 |
0.00 |
Long-Term Debt to EBITDA |
2.08 |
1.07 |
0.00 |
Debt to NOPAT |
-1.71 |
5.31 |
0.00 |
Net Debt to NOPAT |
-0.51 |
3.18 |
0.00 |
Long-Term Debt to NOPAT |
-1.52 |
3.27 |
0.00 |
Altman Z-Score |
1.60 |
0.79 |
0.00 |
Noncontrolling Interest Sharing Ratio |
6.16% |
12.65% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.57 |
0.76 |
0.00 |
Quick Ratio |
0.49 |
0.18 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
141 |
-1,736 |
0.00 |
Operating Cash Flow to CapEx |
117.46% |
63.90% |
140.75% |
Free Cash Flow to Firm to Interest Expense |
2.17 |
-22.55 |
0.00 |
Operating Cash Flow to Interest Expense |
1.83 |
1.60 |
9.40 |
Operating Cash Flow Less CapEx to Interest Expense |
0.27 |
-0.90 |
2.72 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.23 |
0.36 |
0.00 |
Accounts Receivable Turnover |
9.93 |
19.94 |
0.00 |
Inventory Turnover |
27.47 |
25.06 |
0.00 |
Fixed Asset Turnover |
0.28 |
0.44 |
0.00 |
Accounts Payable Turnover |
1.64 |
1.67 |
0.00 |
Days Sales Outstanding (DSO) |
36.77 |
18.31 |
0.00 |
Days Inventory Outstanding (DIO) |
13.29 |
14.56 |
0.00 |
Days Payable Outstanding (DPO) |
222.01 |
218.68 |
0.00 |
Cash Conversion Cycle (CCC) |
-171.96 |
-185.80 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,615 |
1,863 |
0.00 |
Invested Capital Turnover |
0.33 |
1.05 |
0.00 |
Increase / (Decrease) in Invested Capital |
-249 |
1,863 |
0.00 |
Enterprise Value (EV) |
1,750 |
861 |
0.00 |
Market Capitalization |
1,695 |
270 |
270 |
Book Value per Share |
$18.43 |
$21.25 |
$0.00 |
Tangible Book Value per Share |
$18.22 |
$20.95 |
$0.00 |
Total Capital |
1,745 |
2,152 |
0.00 |
Total Debt |
185 |
674 |
0.00 |
Total Long-Term Debt |
165 |
415 |
0.00 |
Net Debt |
55 |
404 |
0.00 |
Capital Expenditures (CapEx) |
101 |
193 |
248 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-66 |
-5.80 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
-52 |
159 |
0.00 |
Net Working Capital (NWC) |
-72 |
-100 |
0.00 |
Net Nonoperating Expense (NNE) |
35 |
10 |
-146 |
Net Nonoperating Obligations (NNO) |
55 |
386 |
0.00 |
Total Depreciation and Amortization (D&A) |
218 |
224 |
130 |
Debt-free, Cash-free Net Working Capital to Revenue |
-11.65% |
-0.59% |
0.00% |
Debt-free Net Working Capital to Revenue |
-9.05% |
16.29% |
0.00% |
Net Working Capital to Revenue |
-12.55% |
-10.24% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.00) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
71.29M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
($2.00) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
71.29M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
84.71M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-118 |
94 |
258 |
Normalized NOPAT Margin |
-20.62% |
9.64% |
25.08% |
Pre Tax Income Margin |
-32.69% |
14.84% |
45.88% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-2.15 |
2.13 |
13.28 |
NOPAT to Interest Expense |
-1.68 |
1.65 |
7.11 |
EBIT Less CapEx to Interest Expense |
-3.71 |
-0.37 |
6.61 |
NOPAT Less CapEx to Interest Expense |
-3.24 |
-0.85 |
0.43 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-2.72% |
2.48% |
1.37% |