Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
-27.85% |
4.35% |
29.26% |
28.53% |
0.00% |
EBITDA Growth |
|
-20.68% |
14.27% |
-38.54% |
47.03% |
0.00% |
EBIT Growth |
|
-11.25% |
8.36% |
-26.34% |
39.88% |
0.00% |
NOPAT Growth |
|
-6.89% |
13.83% |
-24.50% |
40.37% |
0.00% |
Net Income Growth |
|
-21.11% |
36.92% |
-196.42% |
47.79% |
0.00% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-144.08% |
-158.77% |
231.73% |
22.43% |
0.00% |
Free Cash Flow Firm Growth |
|
-130.19% |
655.88% |
88.56% |
0.00% |
0.00% |
Invested Capital Growth |
|
-0.62% |
-110.67% |
-11.37% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
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% |
EPS Q/Q Growth |
|
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% |
Free Cash Flow Firm Q/Q Growth |
|
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% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
55.62% |
58.88% |
56.34% |
55.02% |
52.73% |
EBITDA Margin |
|
-36.12% |
-21.60% |
-26.29% |
-24.53% |
-59.51% |
Operating Margin |
|
-41.21% |
-27.82% |
-33.69% |
-34.98% |
-75.39% |
EBIT Margin |
|
-50.29% |
-32.61% |
-37.13% |
-37.99% |
-81.22% |
Profit (Net Income) Margin |
|
-57.60% |
-34.32% |
-56.77% |
-24.76% |
-60.94% |
Tax Burden Percent |
|
114.55% |
105.23% |
152.88% |
65.16% |
75.03% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-54.67% |
-26.63% |
-40.35% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-71.97% |
-52.86% |
-41.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
123.01% |
176.00% |
-92.69% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
68.33% |
149.37% |
-133.04% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-14.58% |
-240.35% |
0.00% |
Operating Return on Assets (OROA) |
|
-24.50% |
-19.91% |
-21.21% |
-16.63% |
0.00% |
Return on Assets (ROA) |
|
-28.06% |
-20.95% |
-32.43% |
-10.84% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
68.33% |
149.37% |
-133.04% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-79.70% |
-26.29% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-98 |
-92 |
-107 |
-86 |
-144 |
NOPAT Margin |
|
-28.85% |
-19.47% |
-23.58% |
-24.48% |
-52.77% |
Net Nonoperating Expense Percent (NNEP) |
|
-243.19% |
17.29% |
26.23% |
0.65% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-262.56% |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
44.38% |
41.12% |
43.66% |
44.98% |
47.27% |
SG&A Expenses to Revenue |
|
35.72% |
32.43% |
36.26% |
39.67% |
51.74% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
96.83% |
86.70% |
90.03% |
89.99% |
128.12% |
Earnings before Interest and Taxes (EBIT) |
|
-171 |
-154 |
-168 |
-133 |
-221 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-123 |
-102 |
-119 |
-86 |
-162 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.86 |
0.82 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.97 |
0.90 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.30 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
-0.32 |
1.48 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
-0.28 |
0.99 |
0.00 |
Financial Leverage |
|
0.00 |
-1.71 |
-3.33 |
2.26 |
0.00 |
Leverage Ratio |
|
0.00 |
-3.26 |
-4.61 |
6.14 |
0.00 |
Compound Leverage Factor |
|
0.00 |
-3.26 |
-4.61 |
6.14 |
0.00 |
Debt to Total Capital |
|
100.00% |
100.00% |
-46.01% |
59.63% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
-5.07% |
19.52% |
0.00% |
Long-Term Debt to Total Capital |
|
100.00% |
100.00% |
-40.94% |
40.11% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
146.01% |
40.37% |
0.00% |
Debt to EBITDA |
|
-0.30 |
-0.36 |
-1.26 |
-2.24 |
0.00 |
Net Debt to EBITDA |
|
-0.30 |
-0.36 |
-1.26 |
-2.24 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.30 |
-0.36 |
-1.12 |
-1.51 |
0.00 |
Debt to NOPAT |
|
-0.38 |
-0.40 |
-1.40 |
-2.25 |
0.00 |
Net Debt to NOPAT |
|
-0.38 |
-0.40 |
-1.40 |
-2.25 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.38 |
-0.40 |
-1.25 |
-1.51 |
0.00 |
Altman Z-Score |
|
-0.02 |
0.47 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
1.44 |
1.80 |
1.20 |
1.18 |
0.00 |
Quick Ratio |
|
0.34 |
0.54 |
0.21 |
0.18 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-98 |
324 |
-58 |
-510 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
-151.28% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.49 |
0.61 |
0.57 |
0.44 |
0.00 |
Accounts Receivable Turnover |
|
8.55 |
9.17 |
9.29 |
7.76 |
0.00 |
Inventory Turnover |
|
1.43 |
1.65 |
1.78 |
1.50 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
9.41 |
7.61 |
0.00 |
Accounts Payable Turnover |
|
1.77 |
2.35 |
2.74 |
2.39 |
0.00 |
Days Sales Outstanding (DSO) |
|
42.70 |
39.79 |
39.31 |
47.02 |
0.00 |
Days Inventory Outstanding (DIO) |
|
255.59 |
221.50 |
204.69 |
242.60 |
0.00 |
Days Payable Outstanding (DPO) |
|
205.71 |
155.47 |
133.27 |
152.79 |
0.00 |
Cash Conversion Cycle (CCC) |
|
92.58 |
105.82 |
110.72 |
136.83 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
-40 |
-40 |
376 |
424 |
0.00 |
Invested Capital Turnover |
|
-8.46 |
2.81 |
1.13 |
1.65 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-0.25 |
-416 |
-48 |
424 |
0.00 |
Enterprise Value (EV) |
|
329 |
423 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
291 |
386 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$0.00 |
$0.00 |
($3.62) |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
($1.86) |
($2.36) |
($5.66) |
$0.00 |
$0.00 |
Total Capital |
|
37 |
36 |
-324 |
322 |
0.00 |
Total Debt |
|
37 |
36 |
149 |
192 |
0.00 |
Total Long-Term Debt |
|
37 |
36 |
133 |
129 |
0.00 |
Net Debt |
|
37 |
36 |
149 |
192 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
42 |
0.00 |
-17 |
-82 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
37 |
75 |
67 |
108 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
37 |
75 |
67 |
108 |
0.00 |
Net Working Capital (NWC) |
|
37 |
75 |
51 |
46 |
0.00 |
Net Nonoperating Expense (NNE) |
|
98 |
70 |
150 |
0.95 |
22 |
Net Nonoperating Obligations (NNO) |
|
-40 |
-40 |
849 |
294 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
48 |
52 |
49 |
47 |
59 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
10.91% |
15.95% |
14.91% |
31.01% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
10.91% |
15.95% |
14.91% |
31.01% |
0.00% |
Net Working Capital to Revenue |
|
10.91% |
15.95% |
11.27% |
13.02% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
139.78M |
145.02M |
130.97M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
139.78M |
145.02M |
130.97M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
139.78M |
145.02M |
130.97M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-98 |
-92 |
-107 |
-86 |
-144 |
Normalized NOPAT Margin |
|
-28.85% |
-19.47% |
-23.58% |
-24.48% |
-52.77% |
Pre Tax Income Margin |
|
-50.29% |
-32.61% |
-37.13% |
-37.99% |
-81.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
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% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |