| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
1.01% |
-8.49% |
93.92% |
| EBITDA Growth |
0.00% |
18.76% |
-39.49% |
-167.42% |
| EBIT Growth |
0.00% |
18.95% |
-39.72% |
-169.01% |
| NOPAT Growth |
0.00% |
-2.84% |
-30.25% |
-135.42% |
| Net Income Growth |
0.00% |
21.00% |
-34.14% |
-163.62% |
| EPS Growth |
0.00% |
12.90% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-78.25% |
-210.16% |
284.27% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-858.58% |
123.92% |
| Invested Capital Growth |
0.00% |
-0.46% |
42.32% |
-7.38% |
| 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 |
55.66% |
57.59% |
73.84% |
57.90% |
| EBITDA Margin |
35.03% |
41.18% |
27.23% |
-9.47% |
| Operating Margin |
45.96% |
42.10% |
29.61% |
-7.70% |
| EBIT Margin |
34.76% |
40.93% |
26.96% |
-9.60% |
| Profit (Net Income) Margin |
30.44% |
36.46% |
26.24% |
-8.61% |
| Tax Burden Percent |
87.61% |
92.00% |
97.33% |
180.77% |
| Interest Burden Percent |
99.95% |
96.82% |
100.00% |
49.64% |
| Effective Tax Rate |
12.39% |
8.00% |
0.29% |
0.00% |
| Return on Invested Capital (ROIC) |
4.80% |
4.67% |
2.70% |
-0.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
41.73% |
10.96% |
11.54% |
13.26% |
| Return on Net Nonoperating Assets (RNNOA) |
-1.28% |
-0.46% |
-0.38% |
-0.46% |
| Return on Equity (ROE) |
3.52% |
4.22% |
2.32% |
-1.30% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
5.14% |
-32.23% |
6.81% |
| Operating Return on Assets (OROA) |
3.99% |
4.68% |
2.31% |
-1.40% |
| Return on Assets (ROA) |
3.49% |
4.17% |
2.25% |
-1.26% |
| Return on Common Equity (ROCE) |
3.52% |
4.22% |
2.32% |
-1.30% |
| Return on Equity Simple (ROE_SIMPLE) |
3.52% |
4.18% |
2.00% |
-1.33% |
| Net Operating Profit after Tax (NOPAT) |
60 |
59 |
41 |
-14 |
| NOPAT Margin |
40.27% |
38.73% |
29.52% |
-5.39% |
| Net Nonoperating Expense Percent (NNEP) |
-36.93% |
-6.28% |
-8.84% |
-14.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
2.18% |
-0.83% |
| Cost of Revenue to Revenue |
45.36% |
43.28% |
26.65% |
43.10% |
| SG&A Expenses to Revenue |
8.17% |
10.27% |
14.54% |
8.11% |
| R&D to Revenue |
0.52% |
1.97% |
3.05% |
1.27% |
| Operating Expenses to Revenue |
8.68% |
14.62% |
44.23% |
64.60% |
| Earnings before Interest and Taxes (EBIT) |
52 |
62 |
37 |
-26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
52 |
62 |
38 |
-25 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1.12 |
1.74 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.12 |
1.74 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
14.73 |
11.26 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
54.78 |
0.00 |
| Dividend Yield |
0.00% |
0.74% |
1.57% |
1.43% |
| Earnings Yield |
0.00% |
0.00% |
1.83% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.17 |
1.81 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
14.98 |
11.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
55.02 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
55.57 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
50.75 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
22.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
25.54 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.03 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.03 |
0.00 |
| Financial Leverage |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
| Leverage Ratio |
1.01 |
1.01 |
1.03 |
1.03 |
| Compound Leverage Factor |
1.01 |
0.98 |
1.03 |
0.51 |
| Debt to Total Capital |
0.07% |
0.12% |
3.14% |
0.08% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.07% |
0.12% |
3.14% |
0.08% |
| 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 |
99.93% |
99.88% |
96.86% |
99.92% |
| Debt to EBITDA |
0.02 |
0.03 |
1.56 |
-0.05 |
| Net Debt to EBITDA |
-0.76 |
-1.12 |
0.93 |
1.49 |
| Long-Term Debt to EBITDA |
0.02 |
0.03 |
1.56 |
-0.05 |
| Debt to NOPAT |
0.01 |
0.03 |
1.44 |
-0.10 |
| Net Debt to NOPAT |
-0.66 |
-1.19 |
0.86 |
2.62 |
| Long-Term Debt to NOPAT |
0.01 |
0.03 |
1.44 |
-0.10 |
| Altman Z-Score |
0.00 |
0.00 |
14.79 |
52.98 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
16.20 |
7.20 |
3.29 |
2.79 |
| Quick Ratio |
12.84 |
6.41 |
2.16 |
2.07 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
64 |
-488 |
117 |
| 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 |
0.11 |
0.11 |
0.09 |
0.15 |
| Accounts Receivable Turnover |
8.95 |
11.48 |
11.85 |
17.48 |
| Inventory Turnover |
49.44 |
0.00 |
0.00 |
44.21 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
17.55 |
8.61 |
2.73 |
5.96 |
| Days Sales Outstanding (DSO) |
40.78 |
31.79 |
30.80 |
20.88 |
| Days Inventory Outstanding (DIO) |
7.38 |
0.00 |
0.00 |
8.26 |
| Days Payable Outstanding (DPO) |
20.80 |
42.39 |
133.68 |
61.21 |
| Cash Conversion Cycle (CCC) |
27.37 |
-10.60 |
-102.89 |
-32.07 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
1,255 |
1,249 |
1,778 |
1,647 |
| Invested Capital Turnover |
0.12 |
0.12 |
0.09 |
0.16 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-5.79 |
529 |
-131 |
| Enterprise Value (EV) |
0.00 |
0.00 |
2,071 |
2,980 |
| Market Capitalization |
0.00 |
0.00 |
2,036 |
3,018 |
| Book Value per Share |
$0.00 |
$8.47 |
$11.63 |
$8.62 |
| Tangible Book Value per Share |
$0.00 |
$8.47 |
$11.63 |
$8.62 |
| Total Capital |
1,295 |
1,320 |
1,869 |
1,737 |
| Total Debt |
0.86 |
1.64 |
59 |
1.37 |
| Total Long-Term Debt |
0.86 |
1.64 |
59 |
1.37 |
| Net Debt |
-40 |
-69 |
35 |
-38 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
27 |
6.92 |
16 |
9.26 |
| Debt-free Net Working Capital (DFNWC) |
68 |
78 |
40 |
49 |
| Net Working Capital (NWC) |
68 |
78 |
40 |
49 |
| Net Nonoperating Expense (NNE) |
15 |
3.43 |
4.53 |
8.63 |
| Net Nonoperating Obligations (NNO) |
-40 |
-69 |
-33 |
-89 |
| Total Depreciation and Amortization (D&A) |
0.40 |
0.37 |
0.37 |
0.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
18.24% |
4.58% |
11.64% |
3.46% |
| Debt-free Net Working Capital to Revenue |
45.44% |
51.64% |
28.73% |
18.10% |
| Net Working Capital to Revenue |
45.44% |
51.64% |
28.73% |
18.10% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.35 |
$0.18 |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
155.69M |
201.35M |
201.21M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.35 |
$0.18 |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
155.69M |
201.35M |
201.21M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
155.69M |
201.35M |
201.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
60 |
62 |
78 |
89 |
| Normalized NOPAT Margin |
40.27% |
40.93% |
56.09% |
33.26% |
| Pre Tax Income Margin |
34.74% |
39.63% |
26.96% |
-4.76% |
| 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 |
32.59% |
55.20% |
113.86% |
-187.48% |
| Augmented Payout Ratio |
36.28% |
62.69% |
170.95% |
-226.11% |