Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
48.46% |
56.08% |
6.50% |
EBITDA Growth |
0.00% |
83.05% |
603.33% |
203.76% |
EBIT Growth |
0.00% |
44.93% |
61.81% |
557.92% |
NOPAT Growth |
0.00% |
-11.78% |
-30.43% |
136.84% |
Net Income Growth |
0.00% |
27.19% |
37.50% |
188.51% |
EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
0.00% |
47.03% |
121.12% |
2.56% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
47.33% |
87.53% |
Invested Capital Growth |
0.00% |
0.00% |
48.98% |
6.15% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
0.04% |
0.91% |
1.57% |
16.19% |
EBITDA Margin |
-2.24% |
-0.26% |
0.83% |
2.55% |
Operating Margin |
-2.64% |
-1.99% |
-1.66% |
0.86% |
EBIT Margin |
-3.17% |
-1.18% |
-0.29% |
1.24% |
Profit (Net Income) Margin |
-3.54% |
-1.73% |
-0.69% |
0.58% |
Tax Burden Percent |
112.67% |
155.36% |
303.41% |
46.61% |
Interest Burden Percent |
98.91% |
94.83% |
79.47% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
53.39% |
Return on Invested Capital (ROIC) |
0.00% |
-9.51% |
-4.98% |
1.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-11.07% |
-3.57% |
2.10% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
33.49% |
12.00% |
-41.18% |
Return on Equity (ROE) |
0.00% |
23.98% |
7.02% |
-39.69% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-209.51% |
-44.32% |
-4.48% |
Operating Return on Assets (OROA) |
0.00% |
-3.25% |
-1.01% |
3.48% |
Return on Assets (ROA) |
0.00% |
-4.79% |
-2.43% |
1.62% |
Return on Common Equity (ROCE) |
0.00% |
23.98% |
7.02% |
-39.69% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
11.99% |
6.61% |
8.29% |
Net Operating Profit after Tax (NOPAT) |
-21 |
-23 |
-30 |
11 |
NOPAT Margin |
-1.85% |
-1.39% |
-1.16% |
0.40% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
1.56% |
-1.41% |
-0.61% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
1.87% |
Cost of Revenue to Revenue |
99.96% |
99.09% |
98.43% |
93.54% |
SG&A Expenses to Revenue |
2.70% |
2.92% |
3.15% |
3.43% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
2.68% |
2.90% |
3.23% |
5.60% |
Earnings before Interest and Taxes (EBIT) |
-36 |
-20 |
-7.51 |
34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-25 |
-4.28 |
22 |
71 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
16.40 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
16.43 |
Price to Revenue (P/Rev) |
0.52 |
0.35 |
0.23 |
1.14 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
197.88 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.51% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.71 |
1.28 |
4.34 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.50 |
0.36 |
1.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
43.29 |
47.49 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
97.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
300.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
54.51 |
27.40 |
90.98 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
-1.24 |
-1.52 |
2.09 |
Long-Term Debt to Equity |
0.00 |
-1.14 |
-1.36 |
1.86 |
Financial Leverage |
0.00 |
-3.03 |
-3.36 |
-19.62 |
Leverage Ratio |
0.00 |
-2.50 |
-2.89 |
-24.48 |
Compound Leverage Factor |
0.00 |
-2.37 |
-2.30 |
-24.48 |
Debt to Total Capital |
0.00% |
510.98% |
293.66% |
67.68% |
Short-Term Debt to Total Capital |
0.00% |
42.83% |
31.09% |
7.42% |
Long-Term Debt to Total Capital |
0.00% |
468.14% |
262.57% |
60.26% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
-410.98% |
-193.66% |
32.32% |
Debt to EBITDA |
0.00 |
-70.22 |
19.30 |
5.72 |
Net Debt to EBITDA |
0.00 |
-58.42 |
15.95 |
2.67 |
Long-Term Debt to EBITDA |
0.00 |
-64.34 |
17.26 |
5.10 |
Debt to NOPAT |
0.00 |
-12.91 |
-13.69 |
36.21 |
Net Debt to NOPAT |
0.00 |
-10.74 |
-11.32 |
16.90 |
Long-Term Debt to NOPAT |
0.00 |
-11.83 |
-12.24 |
32.24 |
Altman Z-Score |
0.00 |
2.75 |
2.86 |
4.63 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
0.53 |
0.49 |
0.76 |
Quick Ratio |
0.00 |
0.14 |
0.14 |
0.40 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-513 |
-270 |
-34 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
2.76 |
3.50 |
2.81 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
16.71 |
21.52 |
18.22 |
Fixed Asset Turnover |
0.00 |
10.30 |
12.00 |
9.54 |
Accounts Payable Turnover |
0.00 |
725.06 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
21.84 |
16.96 |
20.03 |
Days Payable Outstanding (DPO) |
0.00 |
0.50 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
21.33 |
16.96 |
20.03 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
490 |
730 |
775 |
Invested Capital Turnover |
0.00 |
6.82 |
4.28 |
3.69 |
Increase / (Decrease) in Invested Capital |
0.00 |
490 |
240 |
45 |
Enterprise Value (EV) |
0.00 |
839 |
933 |
3,362 |
Market Capitalization |
589 |
589 |
589 |
3,173 |
Book Value per Share |
$0.00 |
($20.15) |
($2.44) |
$1.72 |
Tangible Book Value per Share |
$0.00 |
($20.18) |
($2.45) |
$1.72 |
Total Capital |
0.00 |
59 |
142 |
599 |
Total Debt |
0.00 |
301 |
416 |
405 |
Total Long-Term Debt |
0.00 |
275 |
372 |
361 |
Net Debt |
0.00 |
250 |
344 |
189 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-190 |
-298 |
-298 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
-139 |
-226 |
-82 |
Net Working Capital (NWC) |
0.00 |
-164 |
-270 |
-126 |
Net Nonoperating Expense (NNE) |
19 |
5.70 |
-12 |
-4.85 |
Net Nonoperating Obligations (NNO) |
0.00 |
732 |
1,004 |
581 |
Total Depreciation and Amortization (D&A) |
10 |
15 |
29 |
36 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-11.35% |
-11.42% |
-10.72% |
Debt-free Net Working Capital to Revenue |
0.00% |
-8.33% |
-8.65% |
-2.95% |
Net Working Capital to Revenue |
0.00% |
-9.84% |
-10.34% |
-4.55% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
112.20M |
114.77M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
112.20M |
114.77M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
12M |
358.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
-21 |
-23 |
-30 |
17 |
Normalized NOPAT Margin |
-1.85% |
-1.39% |
-1.16% |
0.61% |
Pre Tax Income Margin |
-3.14% |
-1.12% |
-0.23% |
1.24% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |