Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
164,800.00% |
102.61% |
-7.96% |
-20.23% |
80.92% |
73.86% |
30.97% |
EBITDA Growth |
|
0.00% |
-3.88% |
-17.45% |
-2.83% |
137.61% |
-108.54% |
12,453.57% |
31.19% |
EBIT Growth |
|
0.00% |
-93.94% |
-19.39% |
-6.52% |
55.30% |
-41.80% |
257.62% |
55.17% |
NOPAT Growth |
|
0.00% |
-19.78% |
-14.76% |
-24.67% |
53.03% |
-15.40% |
238.29% |
121.99% |
Net Income Growth |
|
0.00% |
-116.93% |
-56.68% |
-6.19% |
39.23% |
-51.71% |
107.55% |
271.49% |
EPS Growth |
|
0.00% |
-8.82% |
-56.68% |
-6.19% |
66.11% |
-14.69% |
105.49% |
255.56% |
Operating Cash Flow Growth |
|
0.00% |
26.88% |
34.17% |
38.43% |
-7.48% |
206.11% |
-181.12% |
252.47% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
86.24% |
59.59% |
124.07% |
488.91% |
-114.07% |
-671.57% |
Invested Capital Growth |
|
0.00% |
0.00% |
10.16% |
0.60% |
-3.41% |
-10.21% |
5.17% |
17.16% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-69,500.00% |
-43.78% |
-25.38% |
-28.36% |
13.37% |
-0.63% |
44.83% |
44.90% |
Operating Margin |
|
-109,700.00% |
-79.68% |
-45.14% |
-61.14% |
-36.00% |
-22.96% |
32.45% |
37.03% |
EBIT Margin |
|
-90,700.00% |
-106.67% |
-62.86% |
-72.75% |
-40.77% |
-31.95% |
28.97% |
34.32% |
Profit (Net Income) Margin |
|
-88,000.00% |
-115.77% |
-89.52% |
-103.28% |
-78.68% |
-65.98% |
2.86% |
8.12% |
Tax Burden Percent |
|
100.00% |
101.33% |
103.89% |
105.37% |
105.29% |
106.71% |
39.39% |
58.52% |
Interest Burden Percent |
|
97.02% |
107.11% |
137.10% |
134.73% |
183.30% |
193.51% |
25.10% |
40.46% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.61% |
41.48% |
Return on Invested Capital (ROIC) |
|
0.00% |
-7.13% |
-3.89% |
-4.61% |
-2.20% |
-2.72% |
3.88% |
7.73% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-26.00% |
-18.79% |
-15.64% |
-9.29% |
-15.53% |
-0.89% |
0.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-17.77% |
-17.26% |
-22.64% |
-17.84% |
-30.04% |
-1.53% |
0.58% |
Return on Equity (ROE) |
|
0.00% |
-24.90% |
-21.16% |
-27.25% |
-20.03% |
-32.76% |
2.35% |
8.30% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-207.13% |
-13.56% |
-5.21% |
1.27% |
8.04% |
-1.17% |
-8.08% |
Operating Return on Assets (OROA) |
|
0.00% |
-6.04% |
-6.78% |
-6.94% |
-3.20% |
-4.66% |
7.35% |
10.67% |
Return on Assets (ROA) |
|
0.00% |
-6.55% |
-9.66% |
-9.85% |
-6.17% |
-9.63% |
0.73% |
2.53% |
Return on Common Equity (ROCE) |
|
0.00% |
-24.87% |
-21.14% |
-27.25% |
-20.03% |
-32.76% |
2.35% |
8.30% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-12.46% |
-23.12% |
-30.63% |
-21.69% |
-32.61% |
2.25% |
8.27% |
Net Operating Profit after Tax (NOPAT) |
|
-77 |
-92 |
-106 |
-132 |
-62 |
-71 |
99 |
219 |
NOPAT Margin |
|
-76,790.00% |
-55.78% |
-31.60% |
-42.80% |
-25.20% |
-16.07% |
12.78% |
21.67% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
18.88% |
14.90% |
11.02% |
7.10% |
12.81% |
4.77% |
7.42% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-3.40% |
-3.51% |
-4.47% |
-2.20% |
-2.81% |
3.67% |
7.05% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
57,200.00% |
132.69% |
15.09% |
15.97% |
87.73% |
8.29% |
5.85% |
4.87% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
109,800.00% |
179.68% |
145.14% |
161.14% |
136.00% |
122.96% |
67.55% |
62.97% |
Earnings before Interest and Taxes (EBIT) |
|
-91 |
-176 |
-210 |
-224 |
-100 |
-142 |
224 |
347 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-70 |
-72 |
-85 |
-87 |
33 |
-2.80 |
346 |
454 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.37 |
0.06 |
0.08 |
0.24 |
0.71 |
1.61 |
0.98 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.37 |
0.06 |
0.08 |
0.24 |
0.71 |
1.61 |
0.98 |
Price to Revenue (P/Rev) |
|
499.00 |
3.40 |
0.25 |
0.28 |
0.87 |
1.44 |
2.06 |
0.97 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71.82 |
11.90 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.52% |
0.00% |
0.00% |
0.00% |
5.70% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.39% |
8.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.62 |
0.57 |
0.67 |
0.75 |
0.87 |
1.21 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
9.77 |
4.89 |
6.21 |
8.44 |
4.84 |
4.11 |
2.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
63.13 |
0.00 |
9.17 |
6.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.19 |
8.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.14 |
13.75 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.34 |
0.00 |
38.95 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
57.85 |
10.18 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.77 |
1.32 |
1.84 |
2.15 |
1.82 |
1.73 |
2.12 |
Long-Term Debt to Equity |
|
0.00 |
0.77 |
1.32 |
1.84 |
2.15 |
1.33 |
1.65 |
2.01 |
Financial Leverage |
|
0.00 |
0.68 |
0.92 |
1.45 |
1.92 |
1.93 |
1.71 |
1.87 |
Leverage Ratio |
|
0.00 |
1.90 |
2.19 |
2.77 |
3.24 |
3.40 |
3.23 |
3.29 |
Compound Leverage Factor |
|
0.00 |
2.04 |
3.00 |
3.73 |
5.95 |
6.58 |
0.81 |
1.33 |
Debt to Total Capital |
|
0.00% |
43.37% |
56.92% |
64.77% |
68.28% |
64.58% |
63.36% |
68.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.59% |
3.09% |
3.80% |
Long-Term Debt to Total Capital |
|
0.00% |
43.37% |
56.92% |
64.77% |
68.28% |
46.99% |
60.27% |
64.19% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.06% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
56.56% |
43.07% |
35.23% |
31.72% |
35.42% |
36.64% |
32.00% |
Debt to EBITDA |
|
0.00 |
-16.27 |
-20.16 |
-21.86 |
58.41 |
-584.64 |
4.92 |
4.65 |
Net Debt to EBITDA |
|
0.00 |
-14.52 |
-18.28 |
-20.92 |
56.66 |
-537.82 |
4.58 |
4.48 |
Long-Term Debt to EBITDA |
|
0.00 |
-16.27 |
-20.16 |
-21.86 |
58.41 |
-425.39 |
4.68 |
4.39 |
Debt to NOPAT |
|
0.00 |
-12.77 |
-16.20 |
-14.48 |
-31.00 |
-22.95 |
17.25 |
9.64 |
Net Debt to NOPAT |
|
0.00 |
-11.39 |
-14.68 |
-13.86 |
-30.06 |
-21.11 |
16.05 |
9.29 |
Long-Term Debt to NOPAT |
|
0.00 |
-12.77 |
-16.20 |
-14.48 |
-31.00 |
-16.70 |
16.41 |
9.10 |
Altman Z-Score |
|
0.00 |
0.00 |
-0.32 |
-0.49 |
-0.44 |
-0.63 |
0.35 |
0.39 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.11% |
0.07% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.75 |
1.11 |
1.47 |
1.49 |
0.47 |
1.14 |
1.26 |
Quick Ratio |
|
0.00 |
0.64 |
0.56 |
1.01 |
1.12 |
0.37 |
0.91 |
1.07 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,674 |
-368 |
-149 |
36 |
211 |
-30 |
-229 |
Operating Cash Flow to CapEx |
|
-23.55% |
0.00% |
0.00% |
0.00% |
0.00% |
5,681.82% |
-3,380.00% |
15,460.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-195.15 |
-5.23 |
-1.70 |
0.36 |
1.51 |
-0.17 |
-1.08 |
Operating Cash Flow to Interest Expense |
|
-369.80 |
-9.87 |
-1.26 |
-0.63 |
-0.59 |
0.45 |
-0.29 |
0.37 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1,940.40 |
-7.40 |
-1.19 |
-0.20 |
-0.57 |
0.44 |
-0.29 |
0.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.11 |
0.10 |
0.08 |
0.15 |
0.25 |
0.31 |
Accounts Receivable Turnover |
|
0.00 |
3.75 |
5.37 |
3.88 |
2.80 |
3.37 |
3.95 |
3.36 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
17.36 |
39.77 |
47.67 |
52.75 |
116.79 |
208.54 |
320.83 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
97.39 |
68.01 |
94.13 |
130.50 |
108.27 |
92.46 |
108.71 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
97.39 |
68.01 |
94.13 |
130.50 |
108.27 |
92.46 |
108.71 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,582 |
2,844 |
2,861 |
2,764 |
2,481 |
2,610 |
3,058 |
Invested Capital Turnover |
|
0.00 |
0.13 |
0.12 |
0.11 |
0.09 |
0.17 |
0.30 |
0.36 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,582 |
262 |
17 |
-98 |
-282 |
128 |
448 |
Enterprise Value (EV) |
|
0.00 |
1,611 |
1,633 |
1,909 |
2,071 |
2,146 |
3,171 |
3,011 |
Market Capitalization |
|
50 |
561 |
83 |
85 |
212 |
640 |
1,587 |
977 |
Book Value per Share |
|
$0.00 |
$14.89 |
$24.08 |
$9.36 |
$4.07 |
$6.56 |
$4.30 |
$3.93 |
Tangible Book Value per Share |
|
$0.00 |
$14.89 |
$24.08 |
$9.36 |
$4.07 |
$6.56 |
$4.30 |
$3.93 |
Total Capital |
|
0.00 |
2,708 |
3,004 |
2,943 |
2,806 |
2,535 |
2,686 |
3,104 |
Total Debt |
|
0.00 |
1,175 |
1,710 |
1,906 |
1,916 |
1,637 |
1,702 |
2,111 |
Total Long-Term Debt |
|
0.00 |
1,175 |
1,710 |
1,906 |
1,916 |
1,191 |
1,619 |
1,993 |
Net Debt |
|
0.00 |
1,048 |
1,550 |
1,824 |
1,858 |
1,506 |
1,583 |
2,034 |
Capital Expenditures (CapEx) |
|
785 |
-34 |
-5.20 |
-38 |
-2.60 |
1.10 |
1.50 |
0.50 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-6.20 |
-100 |
26 |
20 |
-60 |
30 |
163 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
89 |
28 |
45 |
58 |
50 |
132 |
225 |
Net Working Capital (NWC) |
|
0.00 |
89 |
28 |
45 |
58 |
-396 |
50 |
107 |
Net Nonoperating Expense (NNE) |
|
11 |
99 |
194 |
186 |
131 |
221 |
77 |
137 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,048 |
1,550 |
1,824 |
1,874 |
1,584 |
1,626 |
2,064 |
Total Depreciation and Amortization (D&A) |
|
21 |
104 |
125 |
137 |
133 |
139 |
122 |
107 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3.76% |
-30.02% |
8.33% |
8.19% |
-13.59% |
3.86% |
16.09% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
54.15% |
8.44% |
14.57% |
23.77% |
11.31% |
17.16% |
22.27% |
Net Working Capital to Revenue |
|
0.00% |
54.15% |
8.44% |
14.57% |
23.77% |
-89.16% |
6.42% |
10.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($3.40) |
($3.70) |
($5.56) |
($4.22) |
($1.43) |
($1.64) |
$0.09 |
$0.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.86M |
51.44M |
55.41M |
109.43M |
134.73M |
178.40M |
244.27M |
250.89M |
Adjusted Diluted Earnings per Share |
|
($3.40) |
($3.70) |
($5.56) |
($4.22) |
($1.43) |
($1.64) |
$0.09 |
$0.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.86M |
51.44M |
55.41M |
109.43M |
134.73M |
178.40M |
248.15M |
254.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
25.86M |
51.44M |
53.74M |
75.18M |
136.81M |
228.95M |
252.58M |
244.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-58 |
-84 |
-102 |
-91 |
-63 |
18 |
175 |
219 |
Normalized NOPAT Margin |
|
-58,100.00% |
-50.73% |
-30.55% |
-29.57% |
-25.54% |
4.04% |
22.66% |
21.64% |
Pre Tax Income Margin |
|
-88,000.00% |
-114.25% |
-86.17% |
-98.02% |
-74.72% |
-61.83% |
7.27% |
13.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-181.40 |
-12.84 |
-2.98 |
-2.56 |
-1.01 |
-1.02 |
1.26 |
1.64 |
NOPAT to Interest Expense |
|
-153.58 |
-6.71 |
-1.50 |
-1.51 |
-0.62 |
-0.51 |
0.56 |
1.03 |
EBIT Less CapEx to Interest Expense |
|
-1,752.00 |
-10.37 |
-2.91 |
-2.13 |
-0.98 |
-1.03 |
1.25 |
1.64 |
NOPAT Less CapEx to Interest Expense |
|
-1,724.18 |
-4.25 |
-1.43 |
-1.07 |
-0.60 |
-0.52 |
0.55 |
1.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.94% |
Augmented Payout Ratio |
|
-9.55% |
-10.32% |
0.00% |
0.00% |
0.00% |
0.00% |
3.62% |
117.17% |