Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.31% |
-4.50% |
-38.42% |
186.37% |
-5.82% |
0.00% |
EBITDA Growth |
|
-39.18% |
-32.72% |
-79.63% |
717.10% |
-55.86% |
0.00% |
EBIT Growth |
|
-57.44% |
-46.92% |
-80.10% |
751.89% |
-57.21% |
0.00% |
NOPAT Growth |
|
-29.77% |
-51.75% |
-81.89% |
735.60% |
-23.56% |
0.00% |
Net Income Growth |
|
119.12% |
-132.09% |
-33.35% |
145.49% |
3.63% |
0.00% |
EPS Growth |
|
128.26% |
-150.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-16.94% |
-23.45% |
9.14% |
60.82% |
-15.23% |
0.00% |
Free Cash Flow Firm Growth |
|
400.03% |
-736.67% |
-97.06% |
225.66% |
0.00% |
0.00% |
Invested Capital Growth |
|
-11.73% |
13.35% |
16.31% |
139.23% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
241.81% |
-17.90% |
-44.84% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
19.80% |
-41.35% |
-76.69% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
50.25% |
-50.06% |
-77.21% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-37.65% |
-42.59% |
-79.68% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
21,530.77% |
-28.90% |
-35.14% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
176.47% |
-2.22% |
67.27% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
4.90% |
11.29% |
-4.38% |
2.75% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-12.23% |
14.91% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-8.54% |
-7.23% |
-2.34% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
11.29% |
19.92% |
28.28% |
85.50% |
29.96% |
63.94% |
Operating Margin |
|
8.71% |
17.45% |
26.15% |
83.88% |
28.35% |
34.51% |
EBIT Margin |
|
6.06% |
15.27% |
27.48% |
85.04% |
28.59% |
62.92% |
Profit (Net Income) Margin |
|
3.99% |
-22.37% |
66.59% |
61.52% |
71.76% |
65.22% |
Tax Burden Percent |
|
91.79% |
107.54% |
92.47% |
98.02% |
99.40% |
99.39% |
Interest Burden Percent |
|
71.71% |
-136.21% |
262.04% |
73.81% |
252.57% |
104.29% |
Effective Tax Rate |
|
8.21% |
0.00% |
7.53% |
1.98% |
0.60% |
-0.61% |
Return on Invested Capital (ROIC) |
|
4.76% |
6.78% |
16.11% |
135.76% |
55.11% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.65% |
-118.10% |
1,123.45% |
-379.32% |
621.26% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.58% |
-21.45% |
29.43% |
-26.96% |
110.13% |
0.00% |
Return on Equity (ROE) |
|
3.18% |
-14.67% |
45.54% |
108.79% |
165.24% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
17.22% |
-5.74% |
1.03% |
53.67% |
-144.89% |
0.00% |
Operating Return on Assets (OROA) |
|
2.00% |
4.88% |
11.24% |
88.79% |
15.56% |
0.00% |
Return on Assets (ROA) |
|
1.32% |
-7.15% |
27.22% |
64.23% |
39.07% |
0.00% |
Return on Common Equity (ROCE) |
|
0.48% |
-1.90% |
5.75% |
37.35% |
152.63% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.04% |
-116.68% |
344.35% |
569.22% |
89.45% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
48 |
99 |
546 |
65 |
86 |
NOPAT Margin |
|
7.99% |
12.21% |
24.18% |
82.22% |
28.18% |
34.72% |
Net Nonoperating Expense Percent (NNEP) |
|
9.40% |
124.88% |
-1,107.34% |
515.08% |
-566.15% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.52% |
4.64% |
10.48% |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
10.45% |
13.16% |
17.20% |
3.74% |
7.44% |
7.29% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
91.29% |
82.55% |
73.85% |
16.12% |
71.65% |
65.49% |
Earnings before Interest and Taxes (EBIT) |
|
25 |
60 |
112 |
565 |
66 |
155 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
47 |
78 |
116 |
568 |
70 |
157 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
12.19 |
14.68 |
15.54 |
33.37 |
1.61 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
67.47 |
40.93 |
1.75 |
0.00 |
Price to Revenue (P/Rev) |
|
2.43 |
2.81 |
3.01 |
3.61 |
1.29 |
1.22 |
Price to Earnings (P/E) |
|
127.06 |
0.00 |
5.81 |
5.45 |
7.10 |
2.23 |
Dividend Yield |
|
5.00% |
7.10% |
9.71% |
1.12% |
0.00% |
0.00% |
Earnings Yield |
|
0.79% |
0.00% |
17.20% |
18.36% |
14.08% |
44.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.41 |
2.37 |
2.74 |
5.09 |
1.48 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
3.80 |
4.54 |
4.43 |
4.35 |
1.51 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
33.67 |
22.77 |
15.65 |
5.09 |
5.05 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
62.77 |
29.71 |
16.10 |
5.12 |
5.30 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
47.57 |
37.15 |
18.30 |
5.29 |
5.37 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.98 |
10.14 |
7.93 |
13.82 |
2.70 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.15 |
0.00 |
285.14 |
13.39 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.88 |
0.89 |
0.46 |
0.27 |
0.81 |
0.00 |
Long-Term Debt to Equity |
|
0.88 |
0.89 |
0.46 |
0.27 |
0.73 |
0.00 |
Financial Leverage |
|
0.34 |
0.18 |
0.03 |
0.07 |
0.18 |
0.00 |
Leverage Ratio |
|
2.41 |
2.05 |
1.67 |
1.69 |
2.11 |
0.00 |
Compound Leverage Factor |
|
1.73 |
-2.79 |
4.38 |
1.25 |
5.34 |
0.00 |
Debt to Total Capital |
|
46.93% |
47.02% |
31.51% |
21.23% |
44.90% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.50% |
0.00% |
Long-Term Debt to Total Capital |
|
46.93% |
47.02% |
31.51% |
21.23% |
40.40% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
44.32% |
45.70% |
60.11% |
68.49% |
4.21% |
0.00% |
Common Equity to Total Capital |
|
8.75% |
7.28% |
8.38% |
10.29% |
50.90% |
0.00% |
Debt to EBITDA |
|
9.45 |
6.22 |
2.57 |
0.26 |
2.36 |
0.00 |
Net Debt to EBITDA |
|
3.26 |
2.60 |
0.12 |
0.03 |
0.51 |
0.00 |
Long-Term Debt to EBITDA |
|
9.45 |
6.22 |
2.57 |
0.26 |
2.13 |
0.00 |
Debt to NOPAT |
|
13.35 |
10.14 |
3.01 |
0.27 |
2.51 |
0.00 |
Net Debt to NOPAT |
|
4.61 |
4.25 |
0.14 |
0.03 |
0.55 |
0.00 |
Long-Term Debt to NOPAT |
|
13.35 |
10.14 |
3.01 |
0.27 |
2.26 |
0.00 |
Altman Z-Score |
|
1.32 |
1.41 |
2.38 |
7.95 |
2.19 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
84.94% |
87.08% |
87.38% |
65.67% |
7.63% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
4.24 |
3.48 |
8.87 |
1.93 |
2.57 |
0.00 |
Quick Ratio |
|
4.24 |
3.48 |
8.87 |
1.93 |
2.33 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
121 |
-40 |
6.35 |
216 |
-172 |
0.00 |
Operating Cash Flow to CapEx |
|
117,100.81% |
7,259.68% |
7,074.13% |
18,664.05% |
49,654.96% |
8,953.79% |
Free Cash Flow to Firm to Interest Expense |
|
4.53 |
-1.42 |
0.51 |
25.39 |
-33.97 |
0.00 |
Operating Cash Flow to Interest Expense |
|
5.43 |
6.13 |
18.51 |
24.60 |
25.72 |
55.26 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.42 |
6.05 |
18.24 |
24.47 |
25.67 |
54.65 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.32 |
0.41 |
1.04 |
0.54 |
0.00 |
Accounts Receivable Turnover |
|
8.50 |
7.96 |
9.17 |
21.83 |
9.10 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
55.78 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
42.96 |
45.86 |
39.79 |
16.72 |
40.10 |
0.00 |
Days Inventory Outstanding (DIO) |
|
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 |
Cash Conversion Cycle (CCC) |
|
42.96 |
45.86 |
39.79 |
16.72 |
40.10 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
660 |
748 |
660 |
567 |
237 |
0.00 |
Invested Capital Turnover |
|
0.60 |
0.55 |
0.67 |
1.65 |
1.96 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-88 |
88 |
93 |
330 |
237 |
0.00 |
Enterprise Value (EV) |
|
1,594 |
1,773 |
1,810 |
2,891 |
351 |
0.00 |
Market Capitalization |
|
1,017 |
1,100 |
1,229 |
2,395 |
300 |
300 |
Book Value per Share |
|
$0.69 |
$0.63 |
$0.69 |
$0.64 |
$9.93 |
$0.00 |
Tangible Book Value per Share |
|
($2.26) |
($2.53) |
$0.16 |
$0.52 |
$9.14 |
$0.00 |
Total Capital |
|
953 |
1,029 |
944 |
698 |
366 |
0.00 |
Total Debt |
|
447 |
484 |
297 |
148 |
164 |
0.00 |
Total Long-Term Debt |
|
447 |
484 |
297 |
148 |
148 |
0.00 |
Net Debt |
|
154 |
203 |
14 |
18 |
36 |
0.00 |
Capital Expenditures (CapEx) |
|
0.12 |
2.41 |
3.23 |
1.12 |
0.26 |
1.71 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
15 |
9.30 |
25 |
-28 |
21 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
127 |
87 |
224 |
59 |
133 |
0.00 |
Net Working Capital (NWC) |
|
127 |
87 |
224 |
59 |
117 |
0.00 |
Net Nonoperating Expense (NNE) |
|
17 |
135 |
-173 |
138 |
-101 |
-75 |
Net Nonoperating Obligations (NNO) |
|
154 |
203 |
14 |
18 |
36 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
22 |
18 |
3.27 |
3.08 |
3.20 |
2.51 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.61% |
2.38% |
6.21% |
-4.19% |
9.06% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
30.26% |
22.23% |
54.66% |
8.82% |
57.52% |
0.00% |
Net Working Capital to Revenue |
|
30.26% |
22.23% |
54.66% |
8.82% |
50.42% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.13 |
($0.46) |
$0.92 |
$0.93 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.50M |
26.00M |
23.93M |
114.75M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.13 |
($0.46) |
$0.92 |
$0.93 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.50M |
26.00M |
23.93M |
114.75M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.93 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
123.84M |
121.07M |
117.94M |
22.52M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
48 |
99 |
546 |
65 |
59 |
Normalized NOPAT Margin |
|
7.99% |
12.21% |
24.18% |
82.22% |
28.18% |
24.16% |
Pre Tax Income Margin |
|
4.34% |
-20.81% |
72.01% |
62.76% |
72.20% |
65.62% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.95 |
2.09 |
9.11 |
66.42 |
13.11 |
55.80 |
NOPAT to Interest Expense |
|
1.25 |
1.67 |
8.01 |
64.22 |
12.92 |
30.79 |
EBIT Less CapEx to Interest Expense |
|
0.94 |
2.01 |
8.85 |
66.29 |
13.06 |
55.19 |
NOPAT Less CapEx to Interest Expense |
|
1.25 |
1.59 |
7.75 |
64.09 |
12.87 |
30.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
602.06% |
-178.22% |
89.55% |
62.55% |
97.09% |
77.04% |
Augmented Payout Ratio |
|
602.06% |
-178.22% |
89.55% |
62.55% |
97.09% |
77.04% |