Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.84% |
-2.24% |
27.12% |
18.10% |
19.22% |
-21.98% |
0.05% |
-14.53% |
0.00% |
EBITDA Growth |
|
-94.75% |
-26.02% |
13.51% |
60.21% |
322.33% |
-162.23% |
-17.13% |
19.27% |
0.00% |
EBIT Growth |
|
-435.13% |
-64.61% |
22.23% |
2,113.41% |
97.76% |
-139.22% |
-354.85% |
19.57% |
0.00% |
NOPAT Growth |
|
62.79% |
-52.52% |
-41.18% |
688.99% |
104.25% |
-151.43% |
-280.21% |
82.34% |
0.00% |
Net Income Growth |
|
-614.06% |
-1.26% |
-55.56% |
1,104.06% |
102.41% |
-286.41% |
-228.45% |
147.67% |
0.00% |
EPS Growth |
|
-533.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
62.37% |
-78.60% |
134.39% |
-39.79% |
506.81% |
-135.94% |
70.93% |
-81.84% |
0.00% |
Free Cash Flow Firm Growth |
|
-38.60% |
-8.25% |
-495.72% |
-340.03% |
123.55% |
-74.12% |
45.62% |
0.00% |
0.00% |
Invested Capital Growth |
|
44.06% |
46.29% |
79.31% |
25.82% |
-5.02% |
-2.00% |
3.94% |
53.61% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
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% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
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% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
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% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
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% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
19.35% |
17.82% |
24.52% |
22.00% |
19.53% |
-14.79% |
2.33% |
29.43% |
22.10% |
EBITDA Margin |
|
0.91% |
18.25% |
24.11% |
27.00% |
19.90% |
-10.67% |
13.38% |
16.16% |
11.58% |
Operating Margin |
|
3.12% |
4.23% |
12.32% |
13.45% |
1.35% |
-37.93% |
-11.77% |
4.57% |
6.75% |
EBIT Margin |
|
-13.41% |
4.23% |
11.70% |
12.17% |
-0.71% |
-37.97% |
-12.38% |
4.86% |
3.48% |
Profit (Net Income) Margin |
|
-14.47% |
2.98% |
2.95% |
8.44% |
0.83% |
-40.93% |
-8.26% |
6.44% |
2.22% |
Tax Burden Percent |
|
143.17% |
33.55% |
25.22% |
47.01% |
-116.02% |
109.23% |
70.23% |
122.78% |
31.74% |
Interest Burden Percent |
|
75.40% |
209.80% |
100.00% |
147.60% |
100.00% |
98.70% |
95.03% |
107.85% |
201.42% |
Effective Tax Rate |
|
0.00% |
66.45% |
76.25% |
52.99% |
0.00% |
0.00% |
0.00% |
0.00% |
68.26% |
Return on Invested Capital (ROIC) |
|
1.14% |
1.01% |
3.37% |
8.91% |
1.24% |
-28.23% |
-11.33% |
7.77% |
5.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
210.85% |
-4.10% |
3.31% |
4.59% |
1.72% |
44.06% |
-11.22% |
2.30% |
5.19% |
Return on Net Nonoperating Assets (RNNOA) |
|
-8.37% |
0.73% |
-1.13% |
-1.88% |
-0.42% |
-7.70% |
2.79% |
-0.84% |
-2.47% |
Return on Equity (ROE) |
|
-7.23% |
1.74% |
2.24% |
7.04% |
0.82% |
-35.93% |
-8.54% |
6.92% |
2.93% |
Cash Return on Invested Capital (CROIC) |
|
-34.97% |
-36.58% |
-53.42% |
-13.96% |
6.40% |
-26.21% |
-15.19% |
-34.51% |
0.00% |
Operating Return on Assets (OROA) |
|
-4.88% |
1.99% |
7.09% |
7.97% |
-0.53% |
-26.17% |
-10.48% |
4.07% |
3.39% |
Return on Assets (ROA) |
|
-5.27% |
1.40% |
1.79% |
5.53% |
0.62% |
-28.21% |
-7.00% |
5.39% |
2.17% |
Return on Common Equity (ROCE) |
|
-7.23% |
1.74% |
2.24% |
7.04% |
0.82% |
-35.93% |
-8.54% |
6.92% |
2.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
-6.50% |
1.58% |
1.96% |
5.88% |
0.73% |
-39.14% |
-8.59% |
6.61% |
2.93% |
Net Operating Profit after Tax (NOPAT) |
|
4.75 |
2.92 |
6.15 |
10 |
1.32 |
-31 |
-12 |
6.88 |
3.77 |
NOPAT Margin |
|
2.18% |
1.42% |
2.92% |
6.32% |
0.95% |
-26.55% |
-8.24% |
4.57% |
2.14% |
Net Nonoperating Expense Percent (NNEP) |
|
-209.71% |
5.11% |
0.06% |
4.33% |
-0.48% |
-72.29% |
-0.11% |
5.47% |
0.22% |
Return On Investment Capital (ROIC_SIMPLE) |
|
0.79% |
0.74% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
67.70% |
82.18% |
75.48% |
78.00% |
62.50% |
92.38% |
72.29% |
70.57% |
78.81% |
SG&A Expenses to Revenue |
|
6.52% |
-0.04% |
5.05% |
6.09% |
9.08% |
8.50% |
5.73% |
5.26% |
5.28% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
29.18% |
7.32% |
12.20% |
3.24% |
36.15% |
45.54% |
39.48% |
24.86% |
14.43% |
Earnings before Interest and Taxes (EBIT) |
|
-29 |
8.70 |
25 |
20 |
-1.00 |
-45 |
-19 |
7.31 |
6.12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.97 |
37 |
51 |
45 |
28 |
-13 |
20 |
24 |
20 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.64 |
0.97 |
1.75 |
2.81 |
4.49 |
2.57 |
1.89 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.64 |
0.97 |
1.75 |
2.81 |
4.50 |
2.59 |
1.89 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.65 |
1.82 |
2.63 |
4.03 |
5.10 |
2.68 |
1.82 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
46.44 |
94.65 |
45.43 |
588.14 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
2.15% |
1.06% |
2.20% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.63 |
1.00 |
2.03 |
4.31 |
6.35 |
2.76 |
2.16 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
3.71 |
1.66 |
2.26 |
3.41 |
4.71 |
2.57 |
1.60 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
409.42 |
9.11 |
9.36 |
12.62 |
23.64 |
0.00 |
11.95 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
39.28 |
19.30 |
28.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
169.77 |
117.08 |
77.19 |
53.90 |
497.40 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
42.20 |
29.03 |
8.63 |
24.01 |
16.91 |
0.00 |
9.03 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
96.66 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.02 |
0.05 |
0.05 |
0.07 |
0.08 |
0.00 |
0.00 |
0.07 |
Long-Term Debt to Equity |
|
0.24 |
0.01 |
0.03 |
0.03 |
0.04 |
0.06 |
0.00 |
0.00 |
0.07 |
Financial Leverage |
|
-0.04 |
-0.18 |
-0.34 |
-0.41 |
-0.24 |
-0.17 |
-0.25 |
-0.37 |
-0.48 |
Leverage Ratio |
|
1.37 |
1.24 |
1.25 |
1.27 |
1.33 |
1.27 |
1.22 |
1.28 |
1.35 |
Compound Leverage Factor |
|
1.03 |
2.61 |
1.25 |
1.88 |
1.33 |
1.26 |
1.16 |
1.38 |
2.73 |
Debt to Total Capital |
|
19.88% |
2.16% |
4.63% |
4.54% |
6.24% |
7.50% |
0.00% |
0.00% |
6.33% |
Short-Term Debt to Total Capital |
|
0.87% |
0.98% |
1.82% |
1.66% |
2.11% |
2.23% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
19.02% |
1.18% |
2.80% |
2.88% |
4.13% |
5.27% |
0.00% |
0.00% |
6.33% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
80.12% |
97.84% |
95.37% |
95.46% |
93.76% |
92.51% |
100.00% |
100.00% |
93.67% |
Debt to EBITDA |
|
61.03 |
0.23 |
0.30 |
0.25 |
0.38 |
-0.79 |
0.00 |
0.00 |
0.44 |
Net Debt to EBITDA |
|
6.46 |
-0.85 |
-1.54 |
-2.31 |
-1.98 |
1.08 |
0.00 |
0.00 |
-3.11 |
Long-Term Debt to EBITDA |
|
58.38 |
0.12 |
0.18 |
0.16 |
0.25 |
-0.56 |
0.00 |
0.00 |
0.44 |
Debt to NOPAT |
|
25.31 |
2.92 |
2.49 |
1.08 |
8.00 |
-0.32 |
0.00 |
0.00 |
2.39 |
Net Debt to NOPAT |
|
2.68 |
-10.93 |
-12.71 |
-9.88 |
-41.72 |
0.43 |
0.00 |
0.00 |
-16.80 |
Long-Term Debt to NOPAT |
|
24.21 |
1.60 |
1.51 |
0.69 |
5.30 |
-0.22 |
0.00 |
0.00 |
2.39 |
Altman Z-Score |
|
1.60 |
2.13 |
3.76 |
6.66 |
6.92 |
1.55 |
3.41 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.00 |
1.73 |
2.77 |
3.99 |
3.04 |
2.55 |
3.32 |
3.98 |
4.96 |
Quick Ratio |
|
1.49 |
1.08 |
2.01 |
3.18 |
2.49 |
1.69 |
2.57 |
3.26 |
4.28 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-146 |
-105 |
-97 |
-16 |
6.82 |
-29 |
-17 |
-31 |
0.00 |
Operating Cash Flow to CapEx |
|
9.79% |
10.68% |
50.28% |
53.35% |
153.71% |
-43.96% |
65.96% |
39.14% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-75.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
8.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-70.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.36 |
0.47 |
0.61 |
0.66 |
0.75 |
0.69 |
0.85 |
0.84 |
0.98 |
Accounts Receivable Turnover |
|
13.36 |
11.29 |
14.70 |
9.55 |
7.23 |
5.16 |
4.94 |
5.05 |
6.89 |
Inventory Turnover |
|
4.65 |
7.27 |
6.80 |
5.84 |
5.79 |
7.62 |
7.76 |
7.99 |
10.33 |
Fixed Asset Turnover |
|
0.53 |
0.75 |
1.18 |
1.57 |
1.59 |
1.33 |
1.70 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
2.93 |
3.91 |
4.42 |
4.32 |
3.68 |
5.53 |
5.65 |
5.69 |
7.61 |
Days Sales Outstanding (DSO) |
|
27.33 |
32.34 |
24.83 |
38.20 |
50.47 |
70.75 |
73.92 |
72.27 |
53.01 |
Days Inventory Outstanding (DIO) |
|
78.44 |
50.20 |
53.69 |
62.45 |
63.06 |
47.92 |
47.01 |
45.67 |
35.34 |
Days Payable Outstanding (DPO) |
|
124.62 |
93.40 |
82.63 |
84.57 |
99.17 |
66.02 |
64.64 |
64.12 |
47.97 |
Cash Conversion Cycle (CCC) |
|
-18.86 |
-10.86 |
-4.10 |
16.08 |
14.37 |
52.64 |
56.28 |
53.82 |
40.38 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
494 |
343 |
234 |
131 |
104 |
109 |
112 |
107 |
70 |
Invested Capital Turnover |
|
0.52 |
0.71 |
1.15 |
1.41 |
1.31 |
1.06 |
1.38 |
1.70 |
2.52 |
Increase / (Decrease) in Invested Capital |
|
151 |
108 |
104 |
27 |
-5.49 |
-2.23 |
4.23 |
37 |
0.00 |
Enterprise Value (EV) |
|
807 |
342 |
474 |
563 |
659 |
302 |
241 |
0.00 |
0.00 |
Market Capitalization |
|
794 |
374 |
553 |
666 |
714 |
315 |
274 |
0.00 |
0.00 |
Book Value per Share |
|
$2.23 |
$2.04 |
$1.85 |
$1.50 |
$1.12 |
$0.94 |
$1.14 |
$1.15 |
$1.13 |
Tangible Book Value per Share |
|
$2.23 |
$2.04 |
$1.85 |
$1.50 |
$1.12 |
$0.93 |
$1.14 |
$1.15 |
$1.13 |
Total Capital |
|
605 |
395 |
331 |
249 |
170 |
133 |
145 |
147 |
142 |
Total Debt |
|
120 |
8.52 |
15 |
11 |
11 |
9.95 |
0.00 |
0.00 |
9.00 |
Total Long-Term Debt |
|
115 |
4.66 |
9.28 |
7.16 |
7.02 |
6.99 |
0.00 |
0.00 |
9.00 |
Net Debt |
|
13 |
-32 |
-78 |
-103 |
-55 |
-13 |
-33 |
-39 |
-63 |
Capital Expenditures (CapEx) |
|
195 |
110 |
109 |
44 |
25 |
22 |
40 |
40 |
-20 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
5.97 |
7.59 |
11 |
8.15 |
18 |
21 |
27 |
18 |
Debt-free Net Working Capital (DFNWC) |
|
84 |
46 |
100 |
125 |
74 |
41 |
54 |
66 |
91 |
Net Working Capital (NWC) |
|
79 |
43 |
94 |
121 |
70 |
38 |
54 |
66 |
91 |
Net Nonoperating Expense (NNE) |
|
36 |
-3.20 |
-0.05 |
-3.51 |
0.17 |
17 |
0.04 |
-2.80 |
-0.14 |
Net Nonoperating Obligations (NNO) |
|
9.16 |
-44 |
-82 |
-107 |
-55 |
-13 |
-33 |
-39 |
-63 |
Total Depreciation and Amortization (D&A) |
|
31 |
29 |
26 |
25 |
29 |
32 |
39 |
17 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.80% |
2.91% |
3.61% |
6.55% |
5.82% |
15.35% |
13.97% |
17.82% |
10.37% |
Debt-free Net Working Capital to Revenue |
|
38.64% |
22.58% |
47.40% |
75.81% |
52.86% |
35.25% |
36.20% |
44.04% |
51.46% |
Net Working Capital to Revenue |
|
36.23% |
20.70% |
44.53% |
73.32% |
50.30% |
32.73% |
36.20% |
44.04% |
51.46% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.13) |
$0.03 |
$0.03 |
$0.00 |
$0.00 |
($0.36) |
($0.10) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
242.18M |
216.89M |
189.64M |
170.54M |
157.92M |
141.67M |
130.78M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.13) |
$0.03 |
$0.03 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
242.18M |
216.89M |
189.64M |
170.54M |
157.92M |
141.67M |
128.60M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
262.32M |
197.76M |
185.35M |
337.95M |
154.04M |
135.37M |
128.60M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4.75 |
6.09 |
18 |
3.81 |
1.32 |
-31 |
-12 |
4.82 |
8.32 |
Normalized NOPAT Margin |
|
2.18% |
2.96% |
8.62% |
2.30% |
0.95% |
-26.55% |
-8.24% |
3.20% |
4.73% |
Pre Tax Income Margin |
|
-10.11% |
8.88% |
11.70% |
17.96% |
-0.71% |
-37.48% |
-11.77% |
5.24% |
7.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
6.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
2.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-72.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-76.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
46.52% |
9.27% |
95.94% |
-1.49% |
-5.15% |
0.00% |
0.00% |