Growth Metrics |
- |
- |
- |
Revenue Growth |
13.23% |
48.32% |
0.00% |
EBITDA Growth |
172.20% |
-192.26% |
0.00% |
EBIT Growth |
135.27% |
-260.69% |
0.00% |
NOPAT Growth |
69.54% |
829.82% |
0.00% |
Net Income Growth |
108.27% |
-546.16% |
0.00% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
335.74% |
-238.92% |
0.00% |
Free Cash Flow Firm Growth |
-54.28% |
0.00% |
0.00% |
Invested Capital Growth |
-21.98% |
0.00% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
41.62% |
39.46% |
32.23% |
EBITDA Margin |
14.50% |
-22.74% |
36.56% |
Operating Margin |
20.16% |
17.32% |
1.98% |
EBIT Margin |
9.02% |
-28.94% |
26.72% |
Profit (Net Income) Margin |
2.87% |
-39.28% |
13.06% |
Tax Burden Percent |
90.07% |
100.36% |
97.90% |
Interest Burden Percent |
35.31% |
135.21% |
49.92% |
Effective Tax Rate |
9.93% |
0.00% |
2.10% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
-142.14% |
-49,680.34% |
0.00% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
5.14% |
-15.90% |
0.00% |
Return on Assets (ROA) |
1.64% |
-21.57% |
0.00% |
Return on Common Equity (ROCE) |
-3,454.32% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-68.68% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
968 |
571 |
61 |
NOPAT Margin |
18.15% |
12.13% |
1.93% |
Net Nonoperating Expense Percent (NNEP) |
-25.48% |
-162.31% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
18.97% |
13.26% |
- |
Cost of Revenue to Revenue |
58.38% |
60.54% |
67.77% |
SG&A Expenses to Revenue |
16.57% |
16.75% |
21.50% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
21.46% |
22.14% |
30.25% |
Earnings before Interest and Taxes (EBIT) |
481 |
-1,363 |
848 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
774 |
-1,071 |
1,161 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.53 |
0.33 |
0.48 |
Price to Earnings (P/E) |
18.45 |
0.00 |
3.71 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
5.42% |
0.00% |
26.98% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
2.00 |
0.92 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
13.77 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
22.15 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
11.00 |
7.57 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
5.76 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
6.56 |
1.22 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
-24.31 |
1,156.10 |
0.00 |
Long-Term Debt to Equity |
-23.17 |
1,088.15 |
0.00 |
Financial Leverage |
29.73 |
-801.18 |
0.00 |
Leverage Ratio |
-86.86 |
2,302.98 |
0.00 |
Compound Leverage Factor |
-30.67 |
3,113.82 |
0.00 |
Debt to Total Capital |
104.29% |
99.91% |
0.00% |
Short-Term Debt to Total Capital |
4.89% |
5.87% |
0.00% |
Long-Term Debt to Total Capital |
99.40% |
94.04% |
0.00% |
Preferred Equity to Total Capital |
98.12% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.07% |
0.09% |
0.00% |
Common Equity to Total Capital |
-102.48% |
0.00% |
0.00% |
Debt to EBITDA |
6.88 |
-4.02 |
0.00 |
Net Debt to EBITDA |
3.65 |
-2.60 |
0.00 |
Long-Term Debt to EBITDA |
6.56 |
-3.78 |
0.00 |
Debt to NOPAT |
5.50 |
7.54 |
0.00 |
Net Debt to NOPAT |
2.91 |
4.87 |
0.00 |
Long-Term Debt to NOPAT |
5.24 |
7.09 |
0.00 |
Altman Z-Score |
-0.12 |
0.34 |
0.00 |
Noncontrolling Interest Sharing Ratio |
-2,330.28% |
100.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.62 |
2.76 |
0.00 |
Quick Ratio |
0.52 |
2.18 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
1,623 |
3,551 |
0.00 |
Operating Cash Flow to CapEx |
201.52% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
4.27 |
6.72 |
0.00 |
Operating Cash Flow to Interest Expense |
4.86 |
-1.49 |
1.29 |
Operating Cash Flow Less CapEx to Interest Expense |
2.45 |
-1.49 |
1.29 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.57 |
0.55 |
0.00 |
Accounts Receivable Turnover |
18.27 |
13.66 |
0.00 |
Inventory Turnover |
42.64 |
52.23 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
12.95 |
11.66 |
0.00 |
Days Sales Outstanding (DSO) |
19.97 |
26.71 |
0.00 |
Days Inventory Outstanding (DIO) |
8.56 |
6.99 |
0.00 |
Days Payable Outstanding (DPO) |
28.19 |
31.30 |
0.00 |
Cash Conversion Cycle (CCC) |
0.35 |
2.40 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
-3,635 |
-2,980 |
0.00 |
Invested Capital Turnover |
-1.61 |
-3.16 |
0.00 |
Increase / (Decrease) in Invested Capital |
-655 |
-2,980 |
0.00 |
Enterprise Value (EV) |
10,655 |
4,322 |
0.00 |
Market Capitalization |
2,822 |
1,537 |
1,537 |
Book Value per Share |
($11.82) |
$0.00 |
$0.00 |
Tangible Book Value per Share |
($11.82) |
$0.00 |
$0.00 |
Total Capital |
5,104 |
4,309 |
0.00 |
Total Debt |
5,323 |
4,305 |
0.00 |
Total Long-Term Debt |
5,074 |
4,052 |
0.00 |
Net Debt |
2,821 |
2,781 |
0.00 |
Capital Expenditures (CapEx) |
917 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-4,244 |
239 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
-1,754 |
1,753 |
0.00 |
Net Working Capital (NWC) |
-2,004 |
1,500 |
0.00 |
Net Nonoperating Expense (NNE) |
815 |
2,421 |
-353 |
Net Nonoperating Obligations (NNO) |
-3,416 |
-2,984 |
0.00 |
Total Depreciation and Amortization (D&A) |
293 |
292 |
313 |
Debt-free, Cash-free Net Working Capital to Revenue |
-79.57% |
5.08% |
0.00% |
Debt-free Net Working Capital to Revenue |
-32.89% |
37.21% |
0.00% |
Net Working Capital to Revenue |
-37.57% |
31.84% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
442.72M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
442.72M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
442.72M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
968 |
571 |
61 |
Normalized NOPAT Margin |
18.15% |
12.13% |
1.93% |
Pre Tax Income Margin |
3.18% |
-39.14% |
13.34% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
1.26 |
-2.58 |
1.93 |
NOPAT to Interest Expense |
2.55 |
1.08 |
0.14 |
EBIT Less CapEx to Interest Expense |
-1.15 |
-2.58 |
1.93 |
NOPAT Less CapEx to Interest Expense |
0.13 |
1.08 |
0.14 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
12.39% |
-2.68% |
11.20% |
Augmented Payout Ratio |
12.39% |
-2.68% |
11.20% |