| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-11.93% |
54.66% |
75.26% |
5.98% |
-8.71% |
| EBITDA Growth |
|
0.00% |
5.22% |
141.45% |
64.46% |
-33.48% |
-378.67% |
| EBIT Growth |
|
0.00% |
4.44% |
84.00% |
102.97% |
-3,285.16% |
-626.00% |
| NOPAT Growth |
|
0.00% |
3.31% |
84.12% |
101.74% |
-5,604.46% |
-615.90% |
| Net Income Growth |
|
0.00% |
14.39% |
59.66% |
24.41% |
-25.86% |
-196.54% |
| EPS Growth |
|
0.00% |
-1.42% |
94.31% |
49.71% |
-55.81% |
-301.49% |
| Operating Cash Flow Growth |
|
0.00% |
6.74% |
146.02% |
173.80% |
-9.68% |
-38.02% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
114.89% |
-250.39% |
175.94% |
97.72% |
| Invested Capital Growth |
|
0.00% |
-10.45% |
-6.09% |
7.35% |
-6.62% |
-22.02% |
| Revenue Q/Q Growth |
|
0.00% |
7.05% |
17.37% |
11.28% |
-0.89% |
-3.58% |
| EBITDA Q/Q Growth |
|
0.00% |
13.95% |
159.92% |
30.97% |
-27.70% |
-111.89% |
| EBIT Q/Q Growth |
|
0.00% |
9.62% |
48.40% |
105.80% |
-193.12% |
-50.64% |
| NOPAT Q/Q Growth |
|
0.00% |
9.24% |
49.14% |
103.33% |
-184.34% |
-51.04% |
| Net Income Q/Q Growth |
|
0.00% |
10.07% |
-1.66% |
14.62% |
2.86% |
-35.49% |
| EPS Q/Q Growth |
|
0.00% |
10.14% |
31.87% |
26.50% |
-83.56% |
-42.71% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
16.44% |
998.51% |
3.42% |
16.06% |
-21.13% |
| Free Cash Flow Firm Q/Q Growth |
|
-100.00% |
342.77% |
19.12% |
16.95% |
-15.66% |
34.51% |
| Invested Capital Q/Q Growth |
|
-0.03% |
-2.03% |
-1.41% |
-1.87% |
-1.98% |
-9.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
1.78% |
-0.15% |
96.35% |
97.41% |
93.90% |
95.14% |
| EBITDA Margin |
|
-73.27% |
-78.86% |
21.14% |
19.83% |
12.45% |
-38.00% |
| Operating Margin |
|
-125.27% |
-137.53% |
-14.12% |
0.14% |
-7.29% |
-57.19% |
| EBIT Margin |
|
-126.49% |
-137.26% |
-14.20% |
0.24% |
-7.22% |
-57.43% |
| Profit (Net Income) Margin |
|
-165.22% |
-160.60% |
-41.89% |
-18.07% |
-21.46% |
-69.70% |
| Tax Burden Percent |
|
100.72% |
100.33% |
149.57% |
201.57% |
149.27% |
109.86% |
| Interest Burden Percent |
|
129.68% |
116.63% |
197.20% |
-3,730.46% |
199.06% |
110.47% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-8.83% |
-9.01% |
-1.56% |
0.03% |
-1.49% |
-12.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-37.08% |
-31.92% |
-22.22% |
-20.93% |
-21.49% |
-49.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-14.17% |
-11.38% |
-7.20% |
-6.57% |
-6.74% |
-16.35% |
| Return on Equity (ROE) |
|
-23.00% |
-20.39% |
-8.76% |
-6.55% |
-8.23% |
-28.76% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
2.01% |
4.72% |
-7.07% |
5.36% |
12.33% |
| Operating Return on Assets (OROA) |
|
-11.23% |
-11.34% |
-1.93% |
0.06% |
-1.78% |
-14.79% |
| Return on Assets (ROA) |
|
-14.67% |
-13.26% |
-5.69% |
-4.22% |
-5.30% |
-17.95% |
| Return on Common Equity (ROCE) |
|
-20.62% |
-19.24% |
-8.23% |
-6.55% |
-8.23% |
-28.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.00% |
-21.15% |
-9.01% |
-6.30% |
-8.54% |
-33.26% |
| Net Operating Profit after Tax (NOPAT) |
|
-135 |
-131 |
-21 |
0.36 |
-20 |
-142 |
| NOPAT Margin |
|
-87.69% |
-96.27% |
-9.89% |
0.10% |
-5.10% |
-40.03% |
| Net Nonoperating Expense Percent (NNEP) |
|
28.25% |
22.90% |
20.66% |
20.96% |
20.00% |
37.00% |
| Cost of Revenue to Revenue |
|
98.22% |
100.15% |
3.65% |
2.59% |
6.10% |
4.86% |
| SG&A Expenses to Revenue |
|
48.68% |
33.32% |
10.58% |
6.30% |
6.29% |
5.98% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
127.05% |
137.38% |
110.47% |
97.27% |
101.20% |
152.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-195 |
-186 |
-30 |
0.88 |
-28 |
-204 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-113 |
-107 |
44 |
73 |
48 |
-135 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.08 |
0.05 |
0.43 |
0.26 |
0.44 |
0.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.08 |
0.05 |
0.43 |
0.26 |
0.44 |
0.41 |
| Price to Revenue (P/Rev) |
|
0.58 |
0.36 |
2.00 |
0.75 |
1.09 |
0.86 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.90% |
3.21% |
| Earnings Yield |
|
-217.00% |
-444.40% |
-14.04% |
-11.88% |
-13.14% |
-73.51% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.34 |
0.40 |
0.59 |
0.44 |
0.58 |
0.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.35 |
3.99 |
3.59 |
1.66 |
1.92 |
1.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
16.97 |
8.37 |
15.40 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
690.83 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
1,688.81 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
31.24 |
9.26 |
12.55 |
15.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
18.57 |
12.01 |
0.00 |
10.44 |
4.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.52 |
0.50 |
0.53 |
0.51 |
0.49 |
0.59 |
| Long-Term Debt to Equity |
|
0.00 |
0.49 |
0.50 |
0.45 |
0.42 |
0.48 |
| Financial Leverage |
|
0.38 |
0.36 |
0.32 |
0.31 |
0.31 |
0.33 |
| Leverage Ratio |
|
1.45 |
1.54 |
1.54 |
1.55 |
1.55 |
1.60 |
| Compound Leverage Factor |
|
1.87 |
1.79 |
3.04 |
-57.91 |
3.09 |
1.77 |
| Debt to Total Capital |
|
34.36% |
33.25% |
34.58% |
33.69% |
33.04% |
37.11% |
| Short-Term Debt to Total Capital |
|
34.36% |
0.30% |
1.64% |
4.18% |
4.77% |
6.81% |
| Long-Term Debt to Total Capital |
|
0.00% |
32.96% |
32.94% |
29.51% |
28.26% |
30.30% |
| Preferred Equity to Total Capital |
|
0.00% |
7.83% |
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% |
| Common Equity to Total Capital |
|
65.64% |
58.92% |
65.42% |
66.31% |
66.96% |
62.89% |
| Debt to EBITDA |
|
-5.13 |
-4.80 |
11.63 |
7.34 |
9.96 |
-3.25 |
| Net Debt to EBITDA |
|
-3.78 |
-3.47 |
7.53 |
4.56 |
6.62 |
-1.93 |
| Long-Term Debt to EBITDA |
|
0.00 |
-4.76 |
11.08 |
6.43 |
8.52 |
-2.66 |
| Debt to NOPAT |
|
-4.29 |
-3.93 |
-24.86 |
1,481.58 |
-24.28 |
-3.09 |
| Net Debt to NOPAT |
|
-3.16 |
-2.85 |
-16.10 |
921.10 |
-16.13 |
-1.83 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.90 |
-23.68 |
1,297.97 |
-20.77 |
-2.52 |
| Altman Z-Score |
|
-0.81 |
-0.67 |
0.06 |
0.05 |
0.05 |
-0.85 |
| Noncontrolling Interest Sharing Ratio |
|
10.36% |
5.66% |
6.03% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.28 |
5.96 |
4.14 |
2.65 |
1.75 |
2.18 |
| Quick Ratio |
|
0.22 |
4.97 |
3.57 |
2.16 |
1.33 |
1.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
29 |
63 |
-94 |
72 |
141 |
| Operating Cash Flow to CapEx |
|
-7,283.90% |
-15,898.78% |
8,300.34% |
4,508.00% |
1,262.75% |
805.59% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.02 |
2.05 |
-2.50 |
2.24 |
6.31 |
| Operating Cash Flow to Interest Expense |
|
-2.80 |
-1.84 |
0.79 |
1.75 |
1.86 |
1.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.84 |
-1.85 |
0.78 |
1.71 |
1.72 |
1.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.08 |
0.14 |
0.23 |
0.25 |
0.26 |
| Accounts Receivable Turnover |
|
12.16 |
12.94 |
18.06 |
20.91 |
21.63 |
26.64 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.42 |
0.84 |
0.71 |
| Fixed Asset Turnover |
|
0.10 |
0.09 |
0.16 |
0.28 |
0.29 |
0.31 |
| Accounts Payable Turnover |
|
5.43 |
5.39 |
0.33 |
0.36 |
0.60 |
0.48 |
| Days Sales Outstanding (DSO) |
|
30.02 |
28.21 |
20.22 |
17.46 |
16.87 |
13.70 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
859.11 |
436.20 |
515.66 |
| Days Payable Outstanding (DPO) |
|
67.20 |
67.67 |
1,098.84 |
1,002.52 |
605.21 |
765.14 |
| Cash Conversion Cycle (CCC) |
|
-37.18 |
-39.46 |
-1,078.62 |
-125.95 |
-152.14 |
-235.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,528 |
1,369 |
1,285 |
1,380 |
1,289 |
1,005 |
| Invested Capital Turnover |
|
0.10 |
0.09 |
0.16 |
0.28 |
0.29 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-160 |
-83 |
95 |
-91 |
-284 |
| Enterprise Value (EV) |
|
516 |
541 |
752 |
610 |
747 |
567 |
| Market Capitalization |
|
90 |
49 |
418 |
277 |
426 |
307 |
| Book Value per Share |
|
$168.00 |
$125.35 |
$28.43 |
$27.44 |
$23.43 |
$17.78 |
| Tangible Book Value per Share |
|
$168.00 |
$125.35 |
$28.43 |
$27.44 |
$23.43 |
$17.78 |
| Total Capital |
|
1,685 |
1,543 |
1,490 |
1,588 |
1,461 |
1,185 |
| Total Debt |
|
579 |
513 |
515 |
535 |
483 |
440 |
| Total Long-Term Debt |
|
0.00 |
508 |
491 |
469 |
413 |
359 |
| Net Debt |
|
426 |
371 |
334 |
333 |
321 |
260 |
| Capital Expenditures (CapEx) |
|
0.77 |
0.33 |
0.29 |
1.46 |
4.71 |
4.58 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.43 |
6.59 |
7.57 |
32 |
3.35 |
35 |
| Debt-free Net Working Capital (DFNWC) |
|
144 |
148 |
189 |
235 |
165 |
214 |
| Net Working Capital (NWC) |
|
-435 |
144 |
165 |
169 |
96 |
134 |
| Net Nonoperating Expense (NNE) |
|
119 |
87 |
67 |
67 |
64 |
105 |
| Net Nonoperating Obligations (NNO) |
|
423 |
339 |
310 |
327 |
310 |
260 |
| Total Depreciation and Amortization (D&A) |
|
82 |
79 |
74 |
72 |
77 |
69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.23% |
4.86% |
3.61% |
8.83% |
0.86% |
9.80% |
| Debt-free Net Working Capital to Revenue |
|
93.53% |
109.33% |
90.27% |
63.92% |
42.44% |
60.25% |
| Net Working Capital to Revenue |
|
-282.56% |
105.95% |
78.58% |
45.87% |
24.53% |
37.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($29.61) |
($30.03) |
($1.71) |
($0.86) |
($1.34) |
($5.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.58M |
7.25M |
34.24M |
38.38M |
41.76M |
41.91M |
| Adjusted Diluted Earnings per Share |
|
($29.61) |
($30.03) |
($1.71) |
($0.86) |
($1.34) |
($5.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.58M |
7.25M |
34.30M |
38.38M |
41.76M |
41.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.60M |
7.30M |
34.30M |
0.00 |
41.75M |
41.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-107 |
-85 |
-11 |
38 |
-0.59 |
5.22 |
| Normalized NOPAT Margin |
|
-69.55% |
-62.34% |
-5.12% |
10.21% |
-0.15% |
1.47% |
| Pre Tax Income Margin |
|
-164.04% |
-160.08% |
-28.00% |
-8.96% |
-14.37% |
-63.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.72 |
-6.54 |
-0.98 |
0.02 |
-0.88 |
-9.11 |
| NOPAT to Interest Expense |
|
-6.74 |
-4.59 |
-0.68 |
0.01 |
-0.62 |
-6.35 |
| EBIT Less CapEx to Interest Expense |
|
-9.76 |
-6.55 |
-0.99 |
-0.02 |
-1.03 |
-9.31 |
| NOPAT Less CapEx to Interest Expense |
|
-6.78 |
-4.60 |
-0.69 |
-0.03 |
-0.77 |
-6.55 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-24.98% |
-3.97% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-24.98% |
-3.97% |