Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
74.16% |
-10.65% |
0.00% |
41.90% |
0.00% |
EBITDA Growth |
|
-63.98% |
-26.95% |
0.00% |
158.46% |
0.00% |
EBIT Growth |
|
-106.22% |
-26.36% |
0.00% |
1,052.69% |
0.00% |
NOPAT Growth |
|
-102.55% |
-15.68% |
0.00% |
1,334.02% |
0.00% |
Net Income Growth |
|
-108.75% |
-26.45% |
0.00% |
157.68% |
0.00% |
EPS Growth |
|
-109.76% |
-21.15% |
0.00% |
158.23% |
0.00% |
Operating Cash Flow Growth |
|
97,510.36% |
100.48% |
0.00% |
23,321.64% |
0.00% |
Free Cash Flow Firm Growth |
|
1,410.42% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
-8.18% |
5.61% |
0.00% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
5.01% |
5.98% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
1,295.81% |
39.92% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
91.16% |
88.14% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
94.91% |
60.61% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
96.38% |
231.33% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
96.43% |
173.33% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-8.01% |
102.67% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-48.14% |
-92.12% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
12.13% |
-0.30% |
-8.44% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
56.52% |
39.83% |
35.69% |
47.72% |
35.05% |
EBITDA Margin |
|
10.88% |
52.62% |
64.36% |
40.74% |
22.37% |
Operating Margin |
|
-0.67% |
29.32% |
36.08% |
21.05% |
-2.41% |
EBIT Margin |
|
-1.14% |
31.96% |
38.78% |
22.60% |
-3.37% |
Profit (Net Income) Margin |
|
-1.05% |
20.95% |
25.45% |
7.14% |
-17.57% |
Tax Burden Percent |
|
12.60% |
109.59% |
94.38% |
69.82% |
70.40% |
Interest Burden Percent |
|
732.01% |
59.81% |
69.54% |
45.25% |
741.20% |
Effective Tax Rate |
|
0.00% |
-9.59% |
5.63% |
30.18% |
0.00% |
Return on Invested Capital (ROIC) |
|
-0.16% |
6.00% |
7.32% |
10.44% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.76% |
-0.22% |
1.56% |
2.72% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.36% |
-0.11% |
0.74% |
6.20% |
0.00% |
Return on Equity (ROE) |
|
-0.51% |
5.89% |
8.06% |
16.64% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
8.37% |
0.55% |
0.00% |
-189.56% |
0.00% |
Operating Return on Assets (OROA) |
|
-0.27% |
4.32% |
5.55% |
6.74% |
0.00% |
Return on Assets (ROA) |
|
-0.25% |
2.83% |
3.64% |
2.13% |
0.00% |
Return on Common Equity (ROCE) |
|
-0.51% |
5.89% |
8.06% |
16.64% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.51% |
5.86% |
8.06% |
8.32% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-2.64 |
104 |
123 |
50 |
-4.04 |
NOPAT Margin |
|
-0.47% |
32.13% |
34.05% |
14.70% |
-1.69% |
Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
6.22% |
5.75% |
7.72% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-0.14% |
5.69% |
6.80% |
- |
- |
Cost of Revenue to Revenue |
|
43.48% |
60.17% |
64.31% |
52.28% |
64.95% |
SG&A Expenses to Revenue |
|
11.93% |
14.44% |
16.73% |
11.12% |
16.11% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
57.20% |
10.51% |
-0.39% |
26.67% |
37.47% |
Earnings before Interest and Taxes (EBIT) |
|
-6.40 |
103 |
140 |
77 |
-8.06 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
61 |
169 |
232 |
138 |
54 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.61 |
0.61 |
1.26 |
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) |
|
3.33 |
2.18 |
3.99 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
10.41 |
15.66 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
9.60% |
6.38% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.44 |
0.75 |
1.18 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
4.17 |
4.10 |
5.48 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
38.30 |
7.80 |
8.52 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
12.84 |
14.13 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
12.77 |
16.10 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.41 |
6,849.87 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.43 |
140.34 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.58 |
0.58 |
0.58 |
2.36 |
0.00 |
Long-Term Debt to Equity |
|
0.58 |
0.58 |
0.58 |
2.34 |
0.00 |
Financial Leverage |
|
0.47 |
0.51 |
0.47 |
2.28 |
0.00 |
Leverage Ratio |
|
2.05 |
2.08 |
2.27 |
3.91 |
0.00 |
Compound Leverage Factor |
|
15.00 |
1.25 |
1.58 |
1.77 |
0.00 |
Debt to Total Capital |
|
36.59% |
36.64% |
36.87% |
70.22% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.69% |
0.00% |
Long-Term Debt to Total Capital |
|
36.59% |
36.64% |
36.87% |
69.54% |
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 |
|
63.41% |
63.36% |
63.13% |
29.78% |
0.00% |
Debt to EBITDA |
|
10.94 |
3.93 |
2.87 |
4.97 |
0.00 |
Net Debt to EBITDA |
|
7.69 |
3.65 |
2.32 |
4.81 |
0.00 |
Long-Term Debt to EBITDA |
|
10.94 |
3.93 |
2.87 |
4.92 |
0.00 |
Debt to NOPAT |
|
-253.24 |
6.44 |
5.42 |
13.77 |
0.00 |
Net Debt to NOPAT |
|
-177.98 |
5.98 |
4.39 |
13.32 |
0.00 |
Long-Term Debt to NOPAT |
|
-253.24 |
6.44 |
5.42 |
13.64 |
0.00 |
Altman Z-Score |
|
0.94 |
0.40 |
0.73 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
6.31 |
4.56 |
4.16 |
4.04 |
0.00 |
Quick Ratio |
|
4.07 |
1.58 |
2.07 |
1.56 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
142 |
9.42 |
0.00 |
-906 |
0.00 |
Operating Cash Flow to CapEx |
|
1,212.98% |
2.05% |
-466.41% |
944.72% |
-3.44% |
Free Cash Flow to Firm to Interest Expense |
|
3.52 |
0.23 |
0.00 |
-21.57 |
0.00 |
Operating Cash Flow to Interest Expense |
|
4.66 |
0.00 |
-0.94 |
1.69 |
-0.01 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.27 |
-0.22 |
-1.15 |
1.51 |
-0.18 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.14 |
0.14 |
0.30 |
0.00 |
Accounts Receivable Turnover |
|
11.73 |
9.73 |
14.15 |
11.75 |
0.00 |
Inventory Turnover |
|
1.86 |
1.34 |
1.86 |
3.02 |
0.00 |
Fixed Asset Turnover |
|
9.03 |
5.45 |
5.95 |
7.04 |
0.00 |
Accounts Payable Turnover |
|
8.94 |
5.89 |
3.79 |
17.99 |
0.00 |
Days Sales Outstanding (DSO) |
|
31.11 |
37.53 |
25.80 |
31.06 |
0.00 |
Days Inventory Outstanding (DIO) |
|
196.06 |
271.77 |
196.68 |
120.86 |
0.00 |
Days Payable Outstanding (DPO) |
|
40.81 |
61.95 |
96.40 |
20.29 |
0.00 |
Cash Conversion Cycle (CCC) |
|
186.36 |
247.35 |
126.09 |
131.63 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
1,627 |
1,772 |
1,677 |
956 |
0.00 |
Invested Capital Turnover |
|
0.33 |
0.19 |
0.21 |
0.71 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-145 |
94 |
0.00 |
956 |
0.00 |
Enterprise Value (EV) |
|
2,338 |
1,322 |
1,976 |
0.00 |
0.00 |
Market Capitalization |
|
1,869 |
703 |
1,437 |
0.00 |
0.00 |
Book Value per Share |
|
$7.91 |
$7.54 |
$7.24 |
$5.49 |
$0.00 |
Tangible Book Value per Share |
|
($5.30) |
($5.43) |
($5.91) |
($12.52) |
$0.00 |
Total Capital |
|
1,825 |
1,819 |
1,804 |
979 |
0.00 |
Total Debt |
|
668 |
666 |
665 |
687 |
0.00 |
Total Long-Term Debt |
|
668 |
666 |
665 |
681 |
0.00 |
Net Debt |
|
469 |
619 |
539 |
665 |
0.00 |
Capital Expenditures (CapEx) |
|
16 |
9.44 |
8.61 |
7.50 |
8.86 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
133 |
149 |
108 |
84 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
332 |
196 |
234 |
107 |
0.00 |
Net Working Capital (NWC) |
|
332 |
196 |
234 |
100 |
0.00 |
Net Nonoperating Expense (NNE) |
|
3.27 |
36 |
31 |
26 |
38 |
Net Nonoperating Obligations (NNO) |
|
469 |
619 |
539 |
665 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
67 |
67 |
92 |
62 |
62 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
23.72% |
46.16% |
29.85% |
24.84% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
59.10% |
60.84% |
65.01% |
31.46% |
0.00% |
Net Working Capital to Revenue |
|
59.10% |
60.84% |
65.01% |
29.48% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.04) |
$0.44 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
145.71M |
154.67M |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.04) |
$0.41 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
145.71M |
166.45M |
0.00 |
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 |
|
149.66M |
145.73M |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.64 |
95 |
123 |
50 |
-4.04 |
Normalized NOPAT Margin |
|
-0.47% |
29.38% |
34.05% |
14.70% |
-1.69% |
Pre Tax Income Margin |
|
-8.35% |
19.12% |
26.97% |
10.23% |
-24.95% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.16 |
2.49 |
3.28 |
1.83 |
-0.16 |
NOPAT to Interest Expense |
|
-0.07 |
2.50 |
2.88 |
1.19 |
-0.08 |
EBIT Less CapEx to Interest Expense |
|
-0.54 |
2.26 |
3.08 |
1.65 |
-0.33 |
NOPAT Less CapEx to Interest Expense |
|
-0.45 |
2.27 |
2.68 |
1.01 |
-0.25 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-29.40% |
Augmented Payout Ratio |
|
-244.20% |
94.93% |
53.77% |
0.00% |
-29.40% |